Niagara Parkway
Niagara Falls, Ontario
4 bed • 2 bath • 8 guests • $600,000
Annual Revenue
$88,827
Profit (Cash Flow)
$34,741
Cash on Cash Return
23.4%
Annual Revenue
AirDNA projects $256/night at 45% occupancy ($42,076).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.39% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.39%
Cap Rate
12.53%
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
$28,476
Deductible property tax
$5,939
Your total deduction
$54,109
Your adjusted annual income
$150,000 - $54,109 = $95,890
Taxes on $95,890 (30%)
$28,767
Your old tax bill
$45,000
Your new tax bill
$28,767
Estimated tax savings
$16,232
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