4934 Tufford Rd
Lincoln, Ontario, L0R 1B1
3 bed • 1 bath • 6 guests • $950,000
Annual Revenue
$51,104
Profit (Cash Flow)
-$33,298
Cash on Cash Return
-14.7%
Annual Revenue
AirDNA projects $264/night at 53% occupancy ($51,104).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.68% 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
-14.68%
Cap Rate
3.24%
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
$45,087
Deductible property tax
$9,405
Your total deduction
$168,607
Your adjusted annual income
$150,000 - $168,607 = -$18,607
Taxes on -$18,607 (30%)
-$5,582
Your old tax bill
$45,000
Your new tax bill
-$5,582
Estimated tax savings
$50,582
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