801 Ramona Ln
Seeley's Bay, Ontario, K0H 2N0
2 bed • 2 bath • 4 guests • $410,000
Annual Revenue
$29,219
Profit (Cash Flow)
$5,627
Cash on Cash Return
3.1%
Annual Revenue
AirDNA projects $311/night at 66% occupancy ($74,969).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.07% 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
3.07%
Cap Rate
6.68%
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
$15,502
Deductible property tax
$2,050
Your total deduction
$54,548
Your adjusted annual income
$150,000 - $54,548 = $95,451
Taxes on $95,451 (30%)
$28,635
Your old tax bill
$45,000
Your new tax bill
$28,635
Estimated tax savings
$16,364
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