Greenlane Lincoln, Ontario
6 bed • 3 bath • 12 guests • $1,300,000
Annual Revenue
$177,509
Profit (Cash Flow)
$53,068
Cap Rate
10.8%
Annual Revenue
AirDNA projects $540/night at 49% occupancy ($96,644)
Occupancy Rate
Avg Daily Rate
Return Metrics
16.91% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.91%
Cap Rate
10.82%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$127,702
Your adjusted annual income
$150,000 - $127,702 = $22,298
Taxes on $22,298 (30%)
$6,689
Your old tax bill
$45,000
Your new tax bill
$6,689
Estimated tax savings
$38,311
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