BNBCalc.com Investment Analysis Report of 1030 Calico Rd, Dysart et al, ON K0M 1S0, Canada

3 bed • 2 bath • 6 guests • $800,000

BNB

Calc

Return Metrics

-10.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.93%

Cap Rate

4.11%

Return on Investment

5.61%

Annual Revenue

$53,559

AirDNA projects $312/night at 47% occupancy ($53,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,720

Annual Expenses

$20,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,146

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

Property Manager Fee

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$373,891

Profit on this property

$32,917

Your total deduction

$386,863

So, your new taxable income is your previous income minus your total deduction ($150,000 - $386,863)

-$236,863

Your old tax bill

$45,000

Your new tax bill

-$71,059

Estimated tax savings

$116,059

1030 Calico Rd Ontario, K0M 1S0

3 bed • 2 bath • 6 guests • $800,000

Annual Revenue

$53,559

Profit (Cash Flow)

-$21,047

Cap Rate

4.1%

Annual Revenue

$53,559

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

Revenue Appreciation

Cash on Cash Return

-10.93%

Cap Rate

4.11%

Return on Investment

5.61%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$132,175

Your adjusted annual income

$150,000 - $132,175 = $17,825

Taxes on $17,825 (30%)

$5,347

Your old tax bill

$45,000

Your new tax bill

$5,347

Estimated tax savings

$39,653

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 recomend LearnLikeACPA.com