760 Neighbourhood Cir Mississauga, Ontario, L5B 0B7
4 bed • 3 bath • 12 guests • $442,055
$822,300
Zestimate
Est. $3,944/mo
Annual Revenue
$56,546
Profit (Cash Flow)
$5,707
Cap Rate
8.0%
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
AirDNA projects $300/night at 52% occupancy ($56,978) Airbtics projects $269/night at 67% occupancy ($65,828)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$56,546
$56,546
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$62,965 | $205 | 80% | 4 | 2 | 8 | 3 | $117 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (52) | Profile | |
$91,806 | $348 | 70% | 4 | 4 | 9 | 1 | $184 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (48) | Profile | |
$164,078 | $687 | 64% | 4 | 4 | 8 | 3 | $147 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (24) | Profile | |
$16,788 | $139 | 33% | 4 | 2 | 10 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (4) | Profile | |
$70,910 | $290 | 64% | 4 | 3 | 12 | 1 | $133 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (58) | Profile |
Return Metrics
5.07% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.07%
Cap Rate
8.03%
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
$20,980
Deductible property tax
$4,376
Your total deduction
$56,872
Your adjusted annual income
$150,000 - $56,872 = $93,128
Taxes on $93,128 (30%)
$27,938
Your old tax bill
$45,000
Your new tax bill
$27,938
Estimated tax savings
$17,062
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