111 Thakur St
Saskatoon, Saskatchewan, S0K 2T0
6 bed • 3.5 bath • 14 guests • $430,000
Annual Revenue
$56,802
Profit (Cash Flow)
$6,734
Cash on Cash Return
5.9%
Annual Revenue
AirDNA projects $216/night at 72% occupancy ($56,802).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.91% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
11.9%
Revenue Appreciation
0%
Cash on Cash Return
5.91%
Cap Rate
8.31%
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
$20,408
Deductible property tax
$4,257
Your total deduction
$61,641
Your adjusted annual income
$150,000 - $61,641 = $88,358
Taxes on $88,358 (30%)
$26,507
Your old tax bill
$45,000
Your new tax bill
$26,507
Estimated tax savings
$18,492
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