151 Dan Leckie Way
Toronto, Ontario, M5V 4B2
1 bed • 1 bath • 3 guests • $600,000
Annual Revenue
$52,660
Profit (Cash Flow)
-$8,569
Cash on Cash Return
-6.0%
Annual Revenue
AirDNA projects $178/night at 81% occupancy ($52,660).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.02% 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
-6.02%
Cap Rate
5.31%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$93,420
Your adjusted annual income
$150,000 - $93,420 = $56,579
Taxes on $56,579 (30%)
$16,973
Your old tax bill
$45,000
Your new tax bill
$16,973
Estimated tax savings
$28,026
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