BNBCalc.com Investment Analysis Report of 151 Dan Leckie Way, Toronto, ON M5V 4B2, Canada

1 bed • 1 bath • 3 guests • $600,000

BNB

Calc

Return Metrics

-6.02% 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

-6.02%

Cap Rate

5.31%

Return on Investment

10.77%

Annual Revenue

$52,661

AirDNA projects $178/night at 81% occupancy ($52,660).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,730

Annual Expenses

$20,766

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,139

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$439

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

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

$279,058

Profit on this property

$31,895

Your total deduction

$281,580

So, your new taxable income is your previous income minus your total deduction ($150,000 - $281,580)

-$131,580

Your old tax bill

$45,000

Your new tax bill

-$39,474

Estimated tax savings

$84,474

151 Dan Leckie Way

Toronto, Ontario, M5V 4B2

1 bed • 1 bath • 3 guests • $600,000

Annual Revenue

$52,661

Profit (Cash Flow)

-$8,569

Cap Rate

5.3%

Annual Revenue

$52,661

AirDNA projects $178/night at 81% occupancy ($52,661)

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 (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

$91,516

Your adjusted annual income

$150,000 - $91,516 = $58,484

Taxes on $58,484 (30%)

$17,545

Your old tax bill

$45,000

Your new tax bill

$17,545

Estimated tax savings

$27,455

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