Greenlane Lincoln, Ontario
6 bed • 3 bath • 12 guests
$177,509
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$53,659
Profit
Revenue
$177,509
Operating Expenses
$36,156
Operating Income
$141,352
Mortgage & Taxes
$87,694
Profit (Cash Flow)
$53,659
$313,750
Cash Investment
Down Payment
$260,000
Renos & Furnishing
$14,750
Closing Costs
$39,000
Total
$313,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.1%
Cap Rate
10.87%