BNBCalc.com Investment Analysis Report of 28 Rue Sainte-Famille, Québec City, QC, Canada

0 bed • 1 bath • 2 guests • $124,000

BNB

Calc

Return Metrics

67.36% 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

67.36%

Cap Rate

14.8%

Return on Investment

117.6%

Annual Revenue

$41,382

AirDNA projects $206/night at 55% occupancy ($41,382).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,918

Annual Expenses

$23,020

Utilities

$770

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$380

Maintenance

$1,045

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$345

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$5,896

Deductible property tax

$1,240

Est. Depreciation Value

$58,550

Profit on this property

$18,362

Your total deduction

$47,324

So, your new taxable income is your previous income minus your total deduction ($150,000 - $47,324)

$102,676

Your old tax bill

$45,000

Your new tax bill

$30,803

Estimated tax savings

$14,197

28 Rue Sainte-Famille Quebec, Québec, G1R 4K4

0 bed • 1 bath • 2 guests • $124,000

Edit my contact card

Annual Revenue

$41,382

Profit (Cash Flow)

$8,198

Cap Rate

14.8%

Annual Revenue

$41,382

AirDNA projects $206/night at 55% occupancy ($41,382)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.36% 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

67.36%

Cap Rate

14.8%

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

$5,896

Deductible property tax

$1,240

Your total deduction

$7,429

Your adjusted annual income

$150,000 - $7,429 = $142,571

Taxes on $142,571 (30%)

$42,771

Your old tax bill

$45,000

Your new tax bill

$42,771

Estimated tax savings

$2,229

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