BNBCalc.com Investment Analysis Report of Niagara Parkway, Niagara Falls, ON, Canada

4 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

23.39% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

23.39%

Cap Rate

12.53%

Return on Investment

39.48%

Annual Revenue

$88,827

AirDNA projects $256/night at 45% occupancy ($42,076).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,135

Annual Expenses

$13,621

Utilities

$420

Internet + TV

$100

Water/Sewer

$70

Garbage

$30

Electric

$115

Gas

$55

Other

$50

Maintenance

$493

Property Insurance

$150

HOA

$0

Landscaping

$15

Ongoing Repairs

$15

Supplies

$150

Software

$10

Pest Control

$5

Permits

$0

Other

$0

Cleaning Cost

$148

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,058

Profit on this property

$75,206

Your total deduction

$242,269

So, your new taxable income is your previous income minus your total deduction ($150,000 - $242,269)

-$92,269

Your old tax bill

$45,000

Your new tax bill

-$27,681

Estimated tax savings

$72,681

property-location

Niagara Parkway Niagara Falls, Ontario

4 bed • 2 bath • 8 guests

$88,827

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

23.39%

Cap Rate

12.53%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$49,405

Your adjusted annual income

$150,000 - $49,405 = $100,595

Taxes on $100,595 (30%)

$30,178

Your old tax bill

$45,000

Your new tax bill

$30,178

Estimated tax savings

$14,822

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