BNBCalc.com Investment Analysis Report of 2845 Prince William St, Jordan Station, ON L0R 1S0, Canada

4 bed • 3 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

11.03% 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

11.03%

Cap Rate

9.41%

Return on Investment

27.49%

Annual Revenue

$113,123

AirDNA projects $534/night at 58% occupancy ($113,123).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,366

Annual Expenses

$28,386

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,643

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$943

Management & Platform Fees

$283

Platform Fee (i.e. Airbnb)

$283

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$421,388

Profit on this property

$84,737

Your total deduction

$388,275

So, your new taxable income is your previous income minus your total deduction ($150,000 - $388,275)

-$238,275

Your old tax bill

$45,000

Your new tax bill

-$71,483

Estimated tax savings

$116,483

property-location

2845 Prince William St Lincoln, Ontario, L0R 1S0

4 bed • 3 bath • 8 guests • $900,000

Annual Revenue

$113,123

Profit (Cash Flow)

$24,029

Cap Rate

9.4%

Annual Revenue

$113,123

AirDNA projects $534/night at 58% occupancy ($113,123).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.03% 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

11.03%

Cap Rate

9.41%

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 est deduction will be...

Deductible mortgage interest

$42,715

Deductible property tax

$8,910

Your total deduction

$101,219

Your adjusted annual income

$150,000 - $101,219 = $48,781

Taxes on $48,781 (30%)

$14,634

Your old tax bill

$45,000

Your new tax bill

$14,634

Estimated tax savings

$30,366

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 recomend LearnLikeACPA.com