38 Neptune Dr St. Catharines, Ontario, L2M 2S2
4 bed • 5 bath • 8 guests • $1,200,000
Annual Revenue
$92,217
Profit (Cash Flow)
-$14,391
Cap Rate
5.5%
Annual Revenue
AirDNA projects $526/night at 48% occupancy ($92,217)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.01% 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
-5.01%
Cap Rate
5.54%
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
$180,802
Your adjusted annual income
$150,000 - $180,802 = -$30,802
Taxes on -$30,802 (30%)
-$9,240
Your old tax bill
$45,000
Your new tax bill
-$9,240
Estimated tax savings
$54,240
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