BNBCalc.com Investment Analysis Report of 2210 Lakeshore Rd, Burlington, ON L7R 4J9, Canada

2 bed • 2 bath • 4 guests • $600,000

BNB

Calc

Return Metrics

-18.6% 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

-18.6%

Cap Rate

2.26%

Return on Investment

-2.06%

Annual Revenue

$31,338

AirDNA projects $156/night at 55% occupancy ($31,337).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,479

Annual Expenses

$17,754

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$961

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$261

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$280,498

Profit on this property

$13,584

Your total deduction

$301,331

So, your new taxable income is your previous income minus your total deduction ($150,000 - $301,331)

-$151,331

Your old tax bill

$45,000

Your new tax bill

-$45,399

Estimated tax savings

$90,399

2210 Lakeshore Rd Burlington, Ontario, L7R 4J9

2 bed • 2 bath • 4 guests • $600,000

Edit my contact card

Annual Revenue

$31,338

Profit (Cash Flow)

-$26,880

Cap Rate

2.3%

Annual Revenue

$31,338

AirDNA projects $156/night at 55% occupancy ($31,338)

Occupancy Rate

Avg Daily Rate

Return Metrics

-18.6% 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

-18.6%

Cap Rate

2.26%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$110,259

Your adjusted annual income

$150,000 - $110,259 = $39,741

Taxes on $39,741 (30%)

$11,922

Your old tax bill

$45,000

Your new tax bill

$11,922

Estimated tax savings

$33,078

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