BNBCalc.com Investment Analysis Report of 718 Main St #406, Vancouver, BC V6A 2V7, Canada

1 bed • 1 bath • 2 guests • $633,300

BNB

Calc

Return Metrics

-9.69% 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

-9.69%

Cap Rate

4.45%

Return on Investment

7.12%

Annual Revenue

$48,121

AirDNA projects $155/night at 73% occupancy ($41,327).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,661

Annual Expenses

$19,936

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,101

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$30,057

Deductible property tax

$6,270

Est. Depreciation Value

$294,395

Profit on this property

$28,185

Your total deduction

$302,537

So, your new taxable income is your previous income minus your total deduction ($150,000 - $302,537)

-$152,537

Your old tax bill

$45,000

Your new tax bill

-$45,761

Estimated tax savings

$90,761

718 Main St Vancouver, British Columbia, V6A 2V7

1 bed • 1 bath • 2 guests • $633,300

Annual Revenue

$48,121

Profit (Cash Flow)

-$14,535

Cap Rate

4.5%

Annual Revenue

$48,121

AirDNA projects $155/night at 73% occupancy ($41,327)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.69% 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

-9.69%

Cap Rate

4.45%

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

$30,057

Deductible property tax

$6,270

Your total deduction

$102,030

Your adjusted annual income

$150,000 - $102,030 = $47,970

Taxes on $47,970 (30%)

$14,391

Your old tax bill

$45,000

Your new tax bill

$14,391

Estimated tax savings

$30,609

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