BNBCalc.com Investment Analysis Report of 3680 Lakeshore Rd, Beamsville, ON L0R 1B1, Canada

4 bed • 3 bath • 8 guests • $2,900,000

BNB

Calc

Return Metrics

-14.57% 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

-14.57%

Cap Rate

3.34%

Return on Investment

2.46%

Annual Revenue

$127,068

AirDNA projects $497/night at 70% occupancy ($127,068).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,517

Annual Expenses

$30,199

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,759

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,059

Management & Platform Fees

$318

Platform Fee (i.e. Airbnb)

$318

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

$137,637

Deductible property tax

$28,710

Est. Depreciation Value

$1,342,516

Profit on this property

$96,869

Your total deduction

$1,411,993

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,411,993)

-$1,261,993

Your old tax bill

$45,000

Your new tax bill

-$378,598

Estimated tax savings

$423,598

property-location

3680 Lakeshore Rd Lincoln, Ontario, L0R 1B1

4 bed • 3 bath • 8 guests

$127,068

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.57%

Cap Rate

3.34%

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 est deduction will be...

Deductible mortgage interest

$137,637

Deductible property tax

$28,710

Your total deduction

$497,737

Your adjusted annual income

$150,000 - $497,737 = -$347,737

Taxes on -$347,737 (30%)

-$104,321

Your old tax bill

$45,000

Your new tax bill

-$104,321

Estimated tax savings

$149,321

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com