BNBCalc.com Investment Analysis Report of 106 Paperbirch Crescent, London, ON N6G 1L7, Canada

5 bed • 2.5 bath • 15 guests • $600,000

BNB

Calc

Return Metrics

-13.95% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.95%

Cap Rate

3.23%

Return on Investment

1.9%

Annual Revenue

$38,066

AirDNA projects $193/night at 54% occupancy ($38,065).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,552

Annual Expenses

$18,629

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,017

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$317

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

$0

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$284,418

Profit on this property

$19,437

Your total deduction

$299,398

So, your new taxable income is your previous income minus your total deduction ($150,000 - $299,398)

-$149,398

Your old tax bill

$45,000

Your new tax bill

-$44,819

Estimated tax savings

$89,819

106 Paperbirch Crescent

London, Ontario, N6G 1L7

5 bed • 2.5 bath • 15 guests • $600,000

Annual Revenue

$38,066

Profit (Cash Flow)

-$21,027

Cap Rate

3.2%

Annual Revenue

$38,066

AirDNA projects $193/night at 54% occupancy ($38,066)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.95% 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

-13.95%

Cap Rate

3.23%

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 estimated deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$105,582

Your adjusted annual income

$150,000 - $105,582 = $44,418

Taxes on $44,418 (30%)

$13,325

Your old tax bill

$45,000

Your new tax bill

$13,325

Estimated tax savings

$31,675

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