3465 Vinehaven Trail
Lincoln, Ontario, L0R 2C0
4 bed • 3 bath • 8 guests • $1,250,000
Annual Revenue
$115,128
Profit (Cash Flow)
$2,169
Cash on Cash Return
0.7%
Annual Revenue
AirDNA projects $553/night at 57% occupancy ($115,128).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.72% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.72%
Cap Rate
6.91%
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
$59,326
Deductible property tax
$12,374
Your total deduction
$175,804
Your adjusted annual income
$150,000 - $175,804 = -$25,804
Taxes on -$25,804 (30%)
-$7,741
Your old tax bill
$45,000
Your new tax bill
-$7,741
Estimated tax savings
$52,741
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