BNBCalc.com Investment Analysis Report of 760 Neighbourhood Cir, Mississauga, ON, L5B 0B7

4 bed • 3 bath • 12 guests • $442,054

BNB

Calc

Return Metrics

12.06% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.06%

Cap Rate

9.81%

Return on Investment

27.72%

Annual Revenue

$72,857

AirDNA projects $300/night at 52% occupancy ($56,978). Airbtics projects $269/night at 67% occupancy ($65,827). Airbtics predicts this property will perform in the 54% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$36,391$52,571$84,465$122,171
Occupancy55%64%77%87%
Nightly Rate$177$216$290$374

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Central 4 Bed Room Home by GO Station and Sq One!
$62,965
$205
80%
4283$117❌❌❌N / Y⭐️ 4.9 (52)Profile

B

Modern 4 Level home-Game room/Parking/Near Airport
$91,806
$348
70%
4491$184❌❌✅N / Y⭐️ 5 (48)Profile

C

The Serenity Home Pool/Yoga/Game Room by the Lake
$164,078
$687
64%
4483$147✅❌❌N / Y⭐️ 5 (24)Profile

D

Cottage in Port Credit
$16,788
$139
33%
42101$0❌❌✅N / Y⭐️ 5 (4)Profile

E

Best Location -Downtown Executive Home Mississauga
$70,910
$290
64%
43121$133❌❌❌N / Y⭐️ 4.7 (58)Profile

Operating Expenses

Monthly Expenses

$2,458

Annual Expenses

$29,490

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,307

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$607

Management & Platform Fees

$710

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

$528

Mortgage & Taxes

Monthly Mortgage & Tax

$2,484

Annual Mortgage & Tax

$29,808

Downpayment

Purchase Price

$442,055

Percent Down

20%

Total Downpayment

$88,411

Total Loan Amount

$353,644

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,120

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$365

Mortgage Insurance (PMI)

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

$20,980

Deductible property tax

$4,376

Est. Depreciation Value

$210,475

Profit on this property

$43,367

Your total deduction

$192,464

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,464)

-$42,464

Your old tax bill

$45,000

Your new tax bill

-$12,739

Estimated tax savings

$57,739

property-location

760 Neighbourhood Cir Mississauga, Ontario, L5B 0B7

4 bed • 3 bath • 12 guests

Purchase Price

Agent

Inquire about this property

Contact Test

Agent at BNB

$822,300

Zestimate

$72,857

Annual Revenue

BNBCalc predicts this property will get $269 per night with 67% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.06%

Cap Rate

9.81%

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

$20,980

Deductible property tax

$4,376

Your total deduction

$49,020

Your adjusted annual income

$150,000 - $49,020 = $100,980

Taxes on $100,980 (30%)

$30,294

Your old tax bill

$45,000

Your new tax bill

$30,294

Estimated tax savings

$14,706

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