5 Grange Ave
Toronto, Ontario, M5T 1C4
4 bed • 3 bath • 8 guests • $1,500,000
Annual Revenue
$86,855
Profit (Cash Flow)
-$39,300
Cash on Cash Return
-11.0%
Annual Revenue
AirDNA projects $410/night at 58% occupancy ($86,855).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.04% 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
-11.04%
Cap Rate
4.12%
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
$71,191
Deductible property tax
$14,849
Your total deduction
$251,483
Your adjusted annual income
$150,000 - $251,483 = -$101,483
Taxes on -$101,483 (30%)
-$30,445
Your old tax bill
$45,000
Your new tax bill
-$30,445
Estimated tax savings
$75,445
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