56 Deerfield Cir SE Calgary, Alberta, T2J 6L8
5 bed • 3 bath • 8 guests • $545,000
Annual Revenue
$54,604
Profit (Cash Flow)
-$2,931
Cap Rate
6.2%
Annual Revenue
AirDNA projects $230/night at 65% occupancy ($54,604)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.12% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
7.1%
Revenue Appreciation
0%
Cash on Cash Return
-2.12%
Cap Rate
6.2%
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
$25,866
Deductible property tax
$5,395
Your total deduction
$79,980
Your adjusted annual income
$150,000 - $79,980 = $70,020
Taxes on $70,020 (30%)
$21,006
Your old tax bill
$45,000
Your new tax bill
$21,006
Estimated tax savings
$23,994
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