BNBCalc.com Investment Analysis Report of 12 York St, Toronto, ON M5J 0A9, Канада

3 bed • 1.5 bath • 4 guests • $233,333

BNB

Calc

Return Metrics

48.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

5.8%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

48.4%

Cap Rate

19.72%

Return on Investment

73.91%

Annual Revenue

$68,903

AirDNA projects $385/night at 62% occupancy ($87,183).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,906

Annual Expenses

$22,877

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,274

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$574

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$11,074

Deductible property tax

$2,567

Est. Depreciation Value

$112,825

Profit on this property

$46,026

Your total deduction

$80,440

So, your new taxable income is your previous income minus your total deduction ($150,000 - $80,440)

$69,560

Your old tax bill

$45,000

Your new tax bill

$20,868

Estimated tax savings

$24,132

12 York St Toronto, Ontario, M5J 0A9

3 bed • 1.5 bath • 4 guests • $233,333

Annual Revenue

$68,903

Profit (Cash Flow)

$30,030

Cap Rate

19.7%

Annual Revenue

$68,903

AirDNA projects $385/night at 62% occupancy ($87,184)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.4% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

5.8%

Revenue Appreciation

0%

Cash on Cash Return

48.4%

Cap Rate

19.72%

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

$11,074

Deductible property tax

$2,567

Your total deduction

$3,515

Your adjusted annual income

$150,000 - $3,515 = $146,485

Taxes on $146,485 (30%)

$43,946

Your old tax bill

$45,000

Your new tax bill

$43,946

Estimated tax savings

$1,054

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