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
Cap Rate
1.8%
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 (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
$64,072
Deductible property tax
$13,365
Your total deduction
$252,845
Your adjusted annual income
$150,000 - $252,845 = -$102,845
Taxes on -$102,845 (30%)
-$30,854
Your old tax bill
$45,000
Your new tax bill
-$30,854
Estimated tax savings
$75,854
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