Ontario 400
Ontario
3 bed • 3 bath • 8 guests • $1,000,000
Annual Revenue
$200,884
Profit (Cash Flow)
$93,637
Cash on Cash Return
39.2%
Annual Revenue
AirDNA projects $356/night at 55% occupancy ($71,514).
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
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
$9,899
Your total deduction
$48,835
Your adjusted annual income
$150,000 - $48,835 = $101,164
Taxes on $101,164 (30%)
$30,349
Your old tax bill
$45,000
Your new tax bill
$30,349
Estimated tax savings
$14,650
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