487 Mississauga St
Niagara-on-the-Lake, Ontario, L0S 1J0
4 bed • 4 bath • 8 guests • $1,300,000
Annual Revenue
$133,460
Profit (Cash Flow)
$14,746
Cash on Cash Return
4.8%
Annual Revenue
AirDNA projects $580/night at 63% occupancy ($133,460).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.75% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.75%
Cap Rate
7.87%
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
$61,699
Deductible property tax
$12,869
Your total deduction
$170,232
Your adjusted annual income
$150,000 - $170,232 = -$20,232
Taxes on -$20,232 (30%)
-$6,069
Your old tax bill
$45,000
Your new tax bill
-$6,069
Estimated tax savings
$51,069
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