12e Av
Laval, Québec
1 bed • 1 bath • 2 guests • $320,000
Annual Revenue
$24,720
Profit (Cash Flow)
-$13,750
Cap Rate
2.4%
Annual Revenue
AirDNA projects $94/night at 67% occupancy ($23,003)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.66% 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
-17.66%
Cap Rate
2.44%
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
$15,188
Deductible property tax
$3,168
Your total deduction
$58,374
Your adjusted annual income
$150,000 - $58,374 = $91,626
Taxes on $91,626 (30%)
$27,488
Your old tax bill
$45,000
Your new tax bill
$27,488
Estimated tax savings
$17,512
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