38 Neptune Dr
St. Catharines, Ontario, L2M 2S2
4 bed • 5 bath • 8 guests • $1,200,000
Annual Revenue
$92,216
Profit (Cash Flow)
-$14,391
Cash on Cash Return
-5.0%
Annual Revenue
AirDNA projects $526/night at 48% occupancy ($92,216).
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
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
$11,879
Your total deduction
$185,841
Your adjusted annual income
$150,000 - $185,841 = -$35,841
Taxes on -$35,841 (30%)
-$10,752
Your old tax bill
$45,000
Your new tax bill
-$10,752
Estimated tax savings
$55,752
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