465 Line 1 Rd
Niagara-on-the-Lake, Ontario, L0S 1J0
2 bed • 2 bath • 4 guests • $1,350,000
Annual Revenue
$43,588
Profit (Cash Flow)
-$66,814
Cash on Cash Return
-21.1%
Annual Revenue
AirDNA projects $234/night at 51% occupancy ($43,588).
Occupancy Rate
Avg Daily Rate
Return Metrics
-21.07% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-21.07%
Cap Rate
1.79%
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
$64,072
Deductible property tax
$13,364
Your total deduction
$255,757
Your adjusted annual income
$150,000 - $255,757 = -$105,757
Taxes on -$105,757 (30%)
-$31,727
Your old tax bill
$45,000
Your new tax bill
-$31,727
Estimated tax savings
$76,727
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