BNBCalc.com Investment Analysis Report of 4934 Tufford Rd, Beamsville, ON L0R 1B1, Canada

3 bed • 1 bath • 6 guests • $950,000

BNB

Calc

Return Metrics

-14.68% 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

-14.68%

Cap Rate

3.24%

Return on Investment

1.99%

Annual Revenue

$51,105

AirDNA projects $264/night at 53% occupancy ($51,104).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,694

Annual Expenses

$20,324

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,126

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$426

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$442,816

Profit on this property

$30,781

Your total deduction

$466,528

So, your new taxable income is your previous income minus your total deduction ($150,000 - $466,528)

-$316,528

Your old tax bill

$45,000

Your new tax bill

-$94,958

Estimated tax savings

$139,958

property-location

4934 Tufford Rd Lincoln, Ontario, L0R 1B1

3 bed • 1 bath • 6 guests • $950,000

Annual Revenue

$51,105

Profit (Cash Flow)

-$33,299

Cap Rate

3.2%

Annual Revenue

$51,105

AirDNA projects $264/night at 53% occupancy ($51,104).

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.68% 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

-14.68%

Cap Rate

3.24%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$164,912

Your adjusted annual income

$150,000 - $164,912 = -$14,912

Taxes on -$14,912 (30%)

-$4,473

Your old tax bill

$45,000

Your new tax bill

-$4,473

Estimated tax savings

$49,473

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