3349 Culp Rd
Lincoln, Ontario, L0R 2E0
5 bed • 4 bath • 10 guests • $1,300,000
Annual Revenue
$147,047
Profit (Cash Flow)
$26,567
Cash on Cash Return
8.5%
Annual Revenue
AirDNA projects $671/night at 60% occupancy ($147,047).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.51% 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
8.51%
Cap Rate
8.78%
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
$61,699
Deductible property tax
$12,869
Your total deduction
$159,691
Your adjusted annual income
$150,000 - $159,691 = -$9,691
Taxes on -$9,691 (30%)
-$2,907
Your old tax bill
$45,000
Your new tax bill
-$2,907
Estimated tax savings
$47,907
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