BNBCalc.com Investment Analysis Report of 1039 Poppy Lane, Newmarket, ON, Canada

5 bed • 4.5 bath • 10 guests • $1,158,000

BNB

Calc

Return Metrics

-6.81% 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

-6.81%

Cap Rate

5.1%

Return on Investment

9.69%

Annual Revenue

$83,626

AirDNA projects $424/night at 54% occupancy ($83,626).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,046

Annual Expenses

$24,551

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,397

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$697

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$54,960

Deductible property tax

$11,464

Est. Depreciation Value

$541,733

Profit on this property

$59,075

Your total deduction

$549,082

So, your new taxable income is your previous income minus your total deduction ($150,000 - $549,082)

-$399,082

Your old tax bill

$45,000

Your new tax bill

-$119,725

Estimated tax savings

$164,725

1039 Poppy Ln Newmarket, Ontario, L3X 0B4

5 bed • 4.5 bath • 10 guests • $1,158,000

Annual Revenue

$83,626

Profit (Cash Flow)

-$19,033

Cap Rate

5.1%

Annual Revenue

$83,626

AirDNA projects $424/night at 54% occupancy ($83,626).

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.81% 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

-6.81%

Cap Rate

5.1%

Return on Investment

9.69%

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

$54,960

Deductible property tax

$11,464

Your total deduction

$180,054

Your adjusted annual income

$150,000 - $180,054 = -$30,054

Taxes on -$30,054 (30%)

-$9,016

Your old tax bill

$45,000

Your new tax bill

-$9,016

Estimated tax savings

$54,016

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