BNBCalc.com Investment Analysis Report of Town of, 291 Vernon Shores Ave, Huntsville, ON P1H 2J2, Canada

2 bed • 1 bath • 6 guests • $515,009

BNB

Calc

Return Metrics

6.18% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.18%

Cap Rate

8.24%

Return on Investment

22.62%

Annual Revenue

$64,517

AirDNA projects $276/night at 64% occupancy ($64,516).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,839

Annual Expenses

$22,067

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,238

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$538

Management & Platform Fees

$161

Platform Fee (i.e. Airbnb)

$161

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

$24,443

Deductible property tax

$5,099

Est. Depreciation Value

$241,195

Profit on this property

$42,450

Your total deduction

$228,287

So, your new taxable income is your previous income minus your total deduction ($150,000 - $228,287)

-$78,287

Your old tax bill

$45,000

Your new tax bill

-$23,486

Estimated tax savings

$68,486

291 Vernon Shores Ave

Huntsville, Ontario, P1H 2J2

2 bed • 1 bath • 6 guests • $515,009

Annual Revenue

$64,517

Profit (Cash Flow)

$7,710

Cap Rate

8.2%

Annual Revenue

$64,517

AirDNA projects $276/night at 64% occupancy ($64,517)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.18% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.18%

Cap Rate

8.24%

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

$24,443

Deductible property tax

$5,099

Your total deduction

$63,980

Your adjusted annual income

$150,000 - $63,980 = $86,020

Taxes on $86,020 (30%)

$25,806

Your old tax bill

$45,000

Your new tax bill

$25,806

Estimated tax savings

$19,194

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