1977 Champlain Rd
Ontario, L9M 1R2
3 bed • 2 bath • 8 guests • $800,000
Annual Revenue
$67,190
Profit (Cash Flow)
-$9,188
Cash on Cash Return
-4.8%
Annual Revenue
AirDNA projects $292/night at 63% occupancy ($67,190).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.77% 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
-4.77%
Cap Rate
5.59%
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
$37,968
Deductible property tax
$7,919
Your total deduction
$124,124
Your adjusted annual income
$150,000 - $124,124 = $25,875
Taxes on $25,875 (30%)
$7,762
Your old tax bill
$45,000
Your new tax bill
$7,762
Estimated tax savings
$37,237
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