BNBCalc.com Investment Analysis Report of 20 Salt Dock Road, Parry Sound, ON, Canada

2 bed • 2 bath • 7 guests • $500,000

BNB

Calc

Return Metrics

4.43% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

4.43%

Cap Rate

5.78%

Return on Investment

7.3%

Annual Revenue

$35,651

AirDNA projects $227/night at 53% occupancy ($43,942).

Revenue Percentile

Operating Expenses

Monthly Expenses

$561

Annual Expenses

$6,735

Utilities

$175

Internet + TV

Water/Sewer

$70

Garbage

Electric

Gas

$55

Other

$50

Maintenance

$297

Property Insurance

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

$297

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

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

Deductible property tax

$5,800

Est. Depreciation Value

$234,442

Profit on this property

$28,917

Your total deduction

$211,325

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,325)

-$61,325

Your old tax bill

$45,000

Your new tax bill

-$18,398

Estimated tax savings

$63,398

20 Salt Dock Road Parry Sound, Ontario, P2A 2W9

2 bed • 2 bath • 7 guests • $500,000

Edit my contact card

Annual Revenue

$35,651

Profit (Cash Flow)

$23,121

Cap Rate

5.8%

Annual Revenue

$35,651

AirDNA projects $227/night at 53% occupancy ($43,943)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.43% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.43%

Cap Rate

5.78%

Return on Investment

7.3%

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

Deductible property tax

$5,800

Your total deduction

$51,613

Your adjusted annual income

$150,000 - $51,613 = $98,387

Taxes on $98,387 (30%)

$29,516

Your old tax bill

$45,000

Your new tax bill

$29,516

Estimated tax savings

$15,484

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