2260 Boucherie Rd West Kelowna, British Columbia, V1Z 2E5
3 bed • 2 bath • 6 guests • $650,000
Annual Revenue
$56,627
Profit (Cash Flow)
-$8,250
Cap Rate
5.5%
Annual Revenue
AirDNA projects $304/night at 53% occupancy ($58,848)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.22% 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
-5.22%
Cap Rate
5.47%
Tax Calculator (USA)
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
$30,850
Deductible property tax
$6,435
Your total deduction
$98,857
Your adjusted annual income
$150,000 - $98,857 = $51,143
Taxes on $51,143 (30%)
$15,343
Your old tax bill
$45,000
Your new tax bill
$15,343
Estimated tax savings
$29,657
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