1 Market St.
Toronto, Ontario, M5E 0A2
4 bed • 3 bath • 8 guests • $2,400,000
Annual Revenue
$19,325
Profit (Cash Flow)
-$158,759
Cap Rate
0.1%
Annual Revenue
AirDNA projects $407/night at 66% occupancy ($98,112)
Occupancy Rate
Avg Daily Rate
Return Metrics
-28.21% 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
-28.21%
Cap Rate
0.13%
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
$113,906
Deductible property tax
$23,760
Your total deduction
$489,312
Your adjusted annual income
$150,000 - $489,312 = -$339,312
Taxes on -$339,312 (30%)
-$101,793
Your old tax bill
$45,000
Your new tax bill
-$101,793
Estimated tax savings
$146,793
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