2845 Prince William St Lincoln, Ontario, L0R 1S0
4 bed • 3 bath • 8 guests • $900,000
Annual Revenue
$113,123
Profit (Cash Flow)
$24,029
Cap Rate
9.4%
Annual Revenue
AirDNA projects $534/night at 58% occupancy ($113,123)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.03% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.03%
Cap Rate
9.41%
Tax Calculator (USA)
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
$42,715
Deductible property tax
$8,910
Your total deduction
$101,219
Your adjusted annual income
$150,000 - $101,219 = $48,781
Taxes on $48,781 (30%)
$14,634
Your old tax bill
$45,000
Your new tax bill
$14,634
Estimated tax savings
$30,366
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