1030 Calico Rd
Ontario, K0M 1S0
3 bed • 2 bath • 6 guests • $800,000
Annual Revenue
$53,559
Profit (Cash Flow)
-$21,047
Cash on Cash Return
-10.9%
Annual Revenue
AirDNA projects $312/night at 47% occupancy ($53,559).
Occupancy Rate
Avg Daily Rate
Return Metrics
-10.93% 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
-10.93%
Cap Rate
4.11%
Tax Calculator
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
$37,968
Deductible property tax
$7,919
Your total deduction
$135,983
Your adjusted annual income
$150,000 - $135,983 = $14,016
Taxes on $14,016 (30%)
$4,204
Your old tax bill
$45,000
Your new tax bill
$4,204
Estimated tax savings
$40,795
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