1804 Townline Rd Niagara-on-the-Lake, Ontario, L0S 1J0
4 bed • 3 bath • 8 guests • $1,200,000
Annual Revenue
$66,854
Profit (Cash Flow)
-$36,457
Cap Rate
3.7%
Annual Revenue
AirDNA projects $352/night at 52% occupancy ($66,854)
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.71% 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
-12.71%
Cap Rate
3.7%
Tax Calculator (USA)
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
$56,953
Deductible property tax
$11,880
Your total deduction
$202,771
Your adjusted annual income
$150,000 - $202,771 = -$52,771
Taxes on -$52,771 (30%)
-$15,831
Your old tax bill
$45,000
Your new tax bill
-$15,831
Estimated tax savings
$60,831
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