BNBCalc.com Investment Analysis Report of 1701 Tiny Beaches Rd N, Tiny, ON L9M 0H2, Canada

2 bed • 1 bath • 5 guests • $525,000

BNB

Calc

Return Metrics

-10.37% 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

-10.37%

Cap Rate

4.23%

Return on Investment

6.09%

Annual Revenue

$41,287

AirDNA projects $314/night at 36% occupancy ($41,287).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,587

Annual Expenses

$19,047

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,044

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$344

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$245,796

Profit on this property

$22,240

Your total deduction

$253,671

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,671)

-$103,671

Your old tax bill

$45,000

Your new tax bill

-$31,101

Estimated tax savings

$76,101

1701 Tiny Beaches Rd N Ontario, L9M 0H2

2 bed • 1 bath • 5 guests • $525,000

Edit my contact card

Annual Revenue

$41,287

Profit (Cash Flow)

-$13,172

Cap Rate

4.2%

Annual Revenue

$41,287

AirDNA projects $314/night at 36% occupancy ($41,287)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.37% 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

-10.37%

Cap Rate

4.23%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$86,231

Your adjusted annual income

$150,000 - $86,231 = $63,769

Taxes on $63,769 (30%)

$19,131

Your old tax bill

$45,000

Your new tax bill

$19,131

Estimated tax savings

$25,869

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