BNBCalc.com Investment Analysis Report of 6 Firelane 14F, Niagara-on-the-Lake, ON L0S 1J0, Canada

3 bed • 3 bath • 6 guests • $1,500,000

BNB

Calc

Return Metrics

-4.3% 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

-4.3%

Cap Rate

5.73%

Return on Investment

12.58%

Annual Revenue

$114,541

AirDNA projects $490/night at 52% occupancy ($93,064).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,381

Annual Expenses

$28,570

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,655

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$955

Management & Platform Fees

$286

Platform Fee (i.e. Airbnb)

$286

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$696,446

Profit on this property

$85,970

Your total deduction

$696,517

So, your new taxable income is your previous income minus your total deduction ($150,000 - $696,517)

-$546,517

Your old tax bill

$45,000

Your new tax bill

-$163,955

Estimated tax savings

$208,955

6 Firelane 14F Niagara-on-the-Lake, Ontario, L0S 1J0

3 bed • 3 bath • 6 guests • $1,500,000

Edit my contact card

Annual Revenue

$114,541

Profit (Cash Flow)

-$15,214

Cap Rate

5.7%

Annual Revenue

$114,541

AirDNA projects $490/night at 52% occupancy ($93,064)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.3% 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

-4.3%

Cap Rate

5.73%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$222,197

Your adjusted annual income

$150,000 - $222,197 = -$72,197

Taxes on -$72,197 (30%)

-$21,659

Your old tax bill

$45,000

Your new tax bill

-$21,659

Estimated tax savings

$66,659

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