8 Trillium Ave
Hamilton, Ontario, L8E 5E1
4 bed • 4 bath • 8 guests • $1,650,000
Annual Revenue
$66,218
Profit (Cash Flow)
-$67,369
Cash on Cash Return
-17.3%
Annual Revenue
AirDNA projects $490/night at 37% occupancy ($66,218).
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.25% 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
-17.25%
Cap Rate
2.66%
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
$78,310
Deductible property tax
$16,334
Your total deduction
$300,246
Your adjusted annual income
$150,000 - $300,246 = -$150,246
Taxes on -$150,246 (30%)
-$45,073
Your old tax bill
$45,000
Your new tax bill
-$45,073
Estimated tax savings
$90,073
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