BNBCalc.com Investment Analysis Report of Ontario 400, Bala, ON, Canada

3 bed • 3 bath • 8 guests • $1,000,000

BNB

Calc

Return Metrics

39.21% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

39.21%

Cap Rate

16.1%

Return on Investment

55.9%

Annual Revenue

$200,884

AirDNA projects $356/night at 55% occupancy ($71,514).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,316

Annual Expenses

$39,795

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,374

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,674

Management & Platform Fees

$502

Platform Fee (i.e. Airbnb)

$502

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$466,164

Profit on this property

$161,089

Your total deduction

$362,436

So, your new taxable income is your previous income minus your total deduction ($150,000 - $362,436)

-$212,436

Your old tax bill

$45,000

Your new tax bill

-$63,731

Estimated tax savings

$108,731

Ontario 400 Ontario

3 bed • 3 bath • 8 guests • $1,000,000

Annual Revenue

$200,884

Profit (Cash Flow)

$93,637

Cap Rate

16.1%

Annual Revenue

$200,884

AirDNA projects $356/night at 55% occupancy ($71,515)

Occupancy Rate

Avg Daily Rate

Return Metrics

39.21% 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

39.21%

Cap Rate

16.1%

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 estimated deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Your total deduction

$44,916

Your adjusted annual income

$150,000 - $44,916 = $105,084

Taxes on $105,084 (30%)

$31,525

Your old tax bill

$45,000

Your new tax bill

$31,525

Estimated tax savings

$13,475

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