Niagara Parkway
Niagara Falls, Ontario
4 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$88,827
Profit (Cash Flow)
$34,742
Cap Rate
12.5%
Annual Revenue
AirDNA projects $256/night at 45% occupancy ($42,076)
Occupancy Rate
Avg Daily Rate
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%
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
$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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com