BNBCalc.com Investment Analysis Report of 1120 Rue Saint-Vallier Est, Québec City, QC, Canada

0 bed • 1 bath • 2 guests • $164,900

BNB

Calc

Return Metrics

47.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

47.1%

Cap Rate

12.61%

Return on Investment

99.75%

Annual Revenue

$39,629

AirDNA projects $175/night at 62% occupancy ($39,628).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,832

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,030

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$330

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,841

Deductible property tax

$1,649

Est. Depreciation Value

$77,387

Profit on this property

$20,797

Your total deduction

$66,080

So, your new taxable income is your previous income minus your total deduction ($150,000 - $66,080)

$83,920

Your old tax bill

$45,000

Your new tax bill

$25,176

Estimated tax savings

$19,824

1120 Rue Saint-Vallier E Quebec, Québec, G1K 3R7

0 bed • 1 bath • 2 guests • $164,900

Edit my contact card

Annual Revenue

$39,629

Profit (Cash Flow)

$7,273

Cap Rate

12.6%

Annual Revenue

$39,629

AirDNA projects $175/night at 62% occupancy ($39,629)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.1% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

47.1%

Cap Rate

12.61%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$7,841

Deductible property tax

$1,649

Your total deduction

$13,359

Your adjusted annual income

$150,000 - $13,359 = $136,641

Taxes on $136,641 (30%)

$40,992

Your old tax bill

$45,000

Your new tax bill

$40,992

Estimated tax savings

$4,008

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