413 Gleneagles Dr
Kamloops, British Columbia, V2E 1Y4
5 bed • 3 bath • 4 guests • $700,000
Annual Revenue
$60,338
Profit (Cash Flow)
-$8,393
Cash on Cash Return
-4.8%
Annual Revenue
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
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
$33,222
Deductible property tax
$6,929
Your total deduction
$112,373
Your adjusted annual income
$150,000 - $112,373 = $37,626
Taxes on $37,626 (30%)
$11,288
Your old tax bill
$45,000
Your new tax bill
$11,288
Estimated tax savings
$33,711
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