5 Grange Ave Toronto, Ontario, M5T 1C4
4 bed • 3 bath • 8 guests • $1,500,000
Annual Revenue
$86,855
Profit (Cash Flow)
-$39,300
Cap Rate
4.1%
Annual Revenue
AirDNA projects $410/night at 58% occupancy ($86,855)
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.04% 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
-11.04%
Cap Rate
4.12%
Tax Calculator (USA)
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
$71,192
Deductible property tax
$14,850
Your total deduction
$246,668
Your adjusted annual income
$150,000 - $246,668 = -$96,668
Taxes on -$96,668 (30%)
-$29,000
Your old tax bill
$45,000
Your new tax bill
-$29,000
Estimated tax savings
$74,000
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