834 Clarance Ave Kelowna, British Columbia, V1W 4X6
6 bed • 5 bath • 12 guests • $1,450,000
Annual Revenue
$134,658
Profit (Cash Flow)
$5,661
Cap Rate
7.1%
Annual Revenue
AirDNA projects $709/night at 52% occupancy ($134,658)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.62% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.62%
Cap Rate
7.13%
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
$68,818
Deductible property tax
$14,355
Your total deduction
$195,727
Your adjusted annual income
$150,000 - $195,727 = -$45,727
Taxes on -$45,727 (30%)
-$13,718
Your old tax bill
$45,000
Your new tax bill
-$13,718
Estimated tax savings
$58,718
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