BNBCalc.com Investment Analysis Report of 38 Neptune Dr, St. Catharines, ON L2M 2S2, Canada

4 bed • 5 bath • 8 guests • $1,200,000

BNB

Calc

Return Metrics

-5.01% 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

-5.01%

Cap Rate

5.54%

Return on Investment

11.62%

Annual Revenue

$92,217

AirDNA projects $526/night at 48% occupancy ($92,216).

User selected values for this report: 48% occupancy rate, $526 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,139

Annual Expenses

$25,668

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,468

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$768

Management & Platform Fees

$231

Platform Fee (i.e. Airbnb)

$231

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$389,627

Profit on this property

$66,549

Your total deduction

$391,912

So, your new taxable income is your previous income minus your total deduction ($150,000 - $391,912)

-$241,912

Your old tax bill

$45,000

Your new tax bill

-$72,573

Estimated tax savings

$117,573

property-location

38 Neptune Dr St. Catharines, Ontario, L2M 2S2

4 bed • 5 bath • 8 guests

$92,217

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.01%

Cap Rate

5.54%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$129,727

Your adjusted annual income

$150,000 - $129,727 = $20,273

Taxes on $20,273 (30%)

$6,082

Your old tax bill

$45,000

Your new tax bill

$6,082

Estimated tax savings

$38,918

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