2040 Hilliard Pl NW
Edmonton, Alberta, T6R 3P5
5 bed • 3 bath • 12 guests • $1,200,000
Annual Revenue
$77,110
Profit (Cash Flow)
-$22,734
Cash on Cash Return
-7.9%
Annual Revenue
AirDNA projects $377/night at 56% occupancy ($77,110).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.87% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.87%
Cap Rate
4.85%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$56,953
Deductible property tax
$11,879
Your total deduction
$195,144
Your adjusted annual income
$150,000 - $195,144 = -$45,144
Taxes on -$45,144 (30%)
-$13,543
Your old tax bill
$45,000
Your new tax bill
-$13,543
Estimated tax savings
$58,543
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com