1039 Poppy Ln
Newmarket, Ontario, L3X 0B4
5 bed • 4.5 bath • 10 guests • $1,158,000
Annual Revenue
$83,626
Profit (Cash Flow)
-$19,033
Cap Rate
5.1%
Annual Revenue
AirDNA projects $424/night at 54% occupancy ($83,626)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.81% 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
-6.81%
Cap Rate
5.1%
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
$54,960
Deductible property tax
$11,464
Your total deduction
$180,054
Your adjusted annual income
$150,000 - $180,054 = -$30,054
Taxes on -$30,054 (30%)
-$9,016
Your old tax bill
$45,000
Your new tax bill
-$9,016
Estimated tax savings
$54,016
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