1059 Line 5 Rd Niagara-on-the-Lake, Ontario, L0S 1J0
3 bed • 2 bath • 6 guests • $1,000,000
Annual Revenue
$94,014
Profit (Cash Flow)
$660
Cap Rate
6.8%
Annual Revenue
AirDNA projects $572/night at 45% occupancy ($94,014)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.27% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.27%
Cap Rate
6.81%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$137,845
Your adjusted annual income
$150,000 - $137,845 = $12,155
Taxes on $12,155 (30%)
$3,646
Your old tax bill
$45,000
Your new tax bill
$3,646
Estimated tax savings
$41,354
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