1225 Bellview St
Burlington, Ontario, L7S 1C8
3 bed • 2 bath • 6 guests • $1,250,000
Annual Revenue
$53,939
Profit (Cash Flow)
-$51,064
Cash on Cash Return
-17.3%
Annual Revenue
AirDNA projects $208/night at 71% occupancy ($53,939).
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.25% 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
-17.25%
Cap Rate
2.65%
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
$59,326
Deductible property tax
$12,374
Your total deduction
$227,599
Your adjusted annual income
$150,000 - $227,599 = -$77,599
Taxes on -$77,599 (30%)
-$23,279
Your old tax bill
$45,000
Your new tax bill
-$23,279
Estimated tax savings
$68,279
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