BNBCalc.com Investment Analysis Report of 2163 Winding Way, Burlington, ON L7M 2Y2, Canada

4 bed • 4 bath • 8 guests • $1,450,000

BNB

Calc

Return Metrics

-16.58% 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

-16.58%

Cap Rate

2.8%

Return on Investment

0.17%

Annual Revenue

$62,486

AirDNA projects $329/night at 52% occupancy ($62,485).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,817

Annual Expenses

$21,803

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,221

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$521

Management & Platform Fees

$156

Platform Fee (i.e. Airbnb)

$156

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

$68,818

Deductible property tax

$14,355

Est. Depreciation Value

$674,858

Profit on this property

$40,683

Your total deduction

$717,349

So, your new taxable income is your previous income minus your total deduction ($150,000 - $717,349)

-$567,349

Your old tax bill

$45,000

Your new tax bill

-$170,205

Estimated tax savings

$215,205

2163 Winding Way Burlington, Ontario, L7M 2Y2

4 bed • 4 bath • 8 guests • $1,450,000

Edit my contact card

Annual Revenue

$62,486

Profit (Cash Flow)

-$57,129

Cap Rate

2.8%

Annual Revenue

$62,486

AirDNA projects $329/night at 52% occupancy ($62,486)

Occupancy Rate

Avg Daily Rate

Return Metrics

-16.58% 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

-16.58%

Cap Rate

2.8%

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

$68,818

Deductible property tax

$14,355

Your total deduction

$257,701

Your adjusted annual income

$150,000 - $257,701 = -$107,701

Taxes on -$107,701 (30%)

-$32,310

Your old tax bill

$45,000

Your new tax bill

-$32,310

Estimated tax savings

$77,310

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