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
Cash on Cash Return
-6.8%
Annual Revenue
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
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.81%
Cap Rate
5.1%
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
$54,959
Deductible property tax
$11,464
Your total deduction
$185,933
Your adjusted annual income
$150,000 - $185,933 = -$35,933
Taxes on -$35,933 (30%)
-$10,780
Your old tax bill
$45,000
Your new tax bill
-$10,780
Estimated tax savings
$55,780
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