BNBCalc.com Investment Analysis Report of 320 Boulevard René-Lévesque Ouest, Québec City, QC, Canada

2 bed • 1 bath • 5 guests • $225,000

BNB

Calc

Return Metrics

33.99% 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

33.99%

Cap Rate

11.48%

Return on Investment

72.65%

Annual Revenue

$48,194

AirDNA projects $203/night at 65% occupancy ($48,193).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,862

Annual Expenses

$22,345

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,302

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$200

Cleaning Cost

$402

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$12,681

Deductible property tax

$2,228

Est. Depreciation Value

$107,627

Profit on this property

$25,849

Your total deduction

$96,687

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,687)

$53,313

Your old tax bill

$45,000

Your new tax bill

$15,994

Estimated tax savings

$29,006

320 Boulevard René-Lévesque O Montreal, Québec

2 bed • 1 bath • 5 guests • $225,000

Edit my contact card

Annual Revenue

$48,194

Profit (Cash Flow)

$8,245

Cap Rate

11.5%

Annual Revenue

$48,194

AirDNA projects $203/night at 65% occupancy ($48,194)

Occupancy Rate

Avg Daily Rate

Return Metrics

33.99% 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

33.99%

Cap Rate

11.48%

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

$12,681

Deductible property tax

$2,228

Your total deduction

$23,327

Your adjusted annual income

$150,000 - $23,327 = $126,673

Taxes on $126,673 (30%)

$38,002

Your old tax bill

$45,000

Your new tax bill

$38,002

Estimated tax savings

$6,998

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