164 Nairn Ave
Toronto, Ontario, M6E 4H3
4 bed • 2 bath • 2 guests • $655,000
Annual Revenue
$87,658
Profit (Cash Flow)
$8,678
Cash on Cash Return
12.5%
Annual Revenue
AirDNA projects $270/night at 57% occupancy ($56,211).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.49% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.49%
Cap Rate
9.55%
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
$30,816
Deductible property tax
$7,205
Your total deduction
$78,420
Your adjusted annual income
$150,000 - $78,420 = $71,579
Taxes on $71,579 (30%)
$21,473
Your old tax bill
$45,000
Your new tax bill
$21,473
Estimated tax savings
$23,526
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