291 Vernon Shores Ave
Huntsville, Ontario, P1H 2J2
2 bed • 1 bath • 6 guests • $515,009
Annual Revenue
$64,516
Profit (Cash Flow)
$7,709
Cash on Cash Return
6.2%
Annual Revenue
AirDNA projects $276/night at 64% occupancy ($64,516).
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
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
$24,442
Deductible property tax
$5,098
Your total deduction
$66,779
Your adjusted annual income
$150,000 - $66,779 = $83,220
Taxes on $83,220 (30%)
$24,966
Your old tax bill
$45,000
Your new tax bill
$24,966
Estimated tax savings
$20,033
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