BNBCalc.com Investment Analysis Report of 413 Gleneagles Dr, Kamloops, BC V2E 1Y4, Canada

5 bed • 3 bath • 4 guests • $700,000

BNB

Calc

Return Metrics

-4.83% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.83%

Cap Rate

5.54%

Return on Investment

11.21%

Annual Revenue

$60,338

AirDNA projects $236/night at 70% occupancy ($60,338).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,794

Annual Expenses

$21,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,203

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$503

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$330,555

Profit on this property

$38,814

Your total deduction

$331,893

So, your new taxable income is your previous income minus your total deduction ($150,000 - $331,893)

-$181,893

Your old tax bill

$45,000

Your new tax bill

-$54,568

Estimated tax savings

$99,568

413 Gleneagles Dr

Kamloops, British Columbia, V2E 1Y4

5 bed • 3 bath • 4 guests • $700,000

Annual Revenue

$60,338

Profit (Cash Flow)

-$8,394

Cap Rate

5.5%

Annual Revenue

$60,338

AirDNA projects $236/night at 70% occupancy ($60,338)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.83% 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

-4.83%

Cap Rate

5.54%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$33,223

Deductible property tax

$6,930

Your total deduction

$106,661

Your adjusted annual income

$150,000 - $106,661 = $43,339

Taxes on $43,339 (30%)

$13,002

Your old tax bill

$45,000

Your new tax bill

$13,002

Estimated tax savings

$31,998

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