243 Niagara Blvd Niagara-on-the-Lake, Ontario, L0S 1J0
7 bed • 6 bath • 14 guests • $4,800,000
Annual Revenue
$98,265
Profit (Cash Flow)
-$251,973
Cap Rate
1.5%
Annual Revenue
AirDNA projects $472/night at 57% occupancy ($98,265)
Occupancy Rate
Avg Daily Rate
Return Metrics
-22.46% 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
-22.46%
Cap Rate
1.49%
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
$227,813
Deductible property tax
$47,520
Your total deduction
$912,310
Your adjusted annual income
$150,000 - $912,310 = -$762,310
Taxes on -$762,310 (30%)
-$228,693
Your old tax bill
$45,000
Your new tax bill
-$228,693
Estimated tax savings
$273,693
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