462014 Range Road 10 #421
3 bed β’ 3 bath β’ 9 guests
Est. CA$2,781/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-CA$13,187
Annual Profit
4.5%
Cap Rate
-9.1%
Cash on Cash
C$51,956
Annual Revenue
BNBCalc predicts this property will get $279 per night with 51% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
16
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
CA$53,916
Avg annual revenue
51%
Avg occupancy rate
CA$279
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
C$20k
C$65k
C$105k
C$150k
Sign up to see the data on 16 all comparables
-CA$13,187
Profit
Revenue
C$51,956
Operating Expenses
C$26,025
Operating Income
C$25,931
Mortgage & Taxes
C$39,118
Profit (Cash Flow)
-C$13,187
CA$145,703
Cash Investment
Down Payment
C$115,980
Renos & Furnishing
C$12,326
Closing Costs
C$17,397
Total
C$145,703
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.05%
Cap Rate
4.47%
STR 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 est deduction will be...
Deductible mortgage interest
$27,523
Deductible property tax
$5,741
Your total deduction
$72,338
Your adjusted annual income
$150,000 - $72,338 = $77,662
Taxes on $77,662 (30%)
$23,299
Your old tax bill
$45,000
Your new tax bill
$23,299
Estimated tax savings
$21,701
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1.03 sqft
Year built:
2009
Size:
2,492.51 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air-1, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.03 sqft
- Building area: 2,492.51 sqft
- Garage: No
- Heating: Forced air-1, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: Double Garage Attached, Heated, Garage Control, Garage Opener
- Amenities: Dishwasher-Built-In, Microwave Hood Fan, Stove-Electric, Washer
- Price per square foot: $232
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -