BNBCalc.com Investment Analysis Report of 46 Rue Sainte-Famille, Québec City, QC, Canada

2 bed • 1 bath • 5 guests • $224,900

BNB

Calc

Return Metrics

106.96% 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

106.96%

Cap Rate

19.73%

Return on Investment

152.71%

Annual Revenue

$66,730

AirDNA projects $261/night at 70% occupancy ($66,730).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,863

Annual Expenses

$22,355

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,256

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$556

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

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

$10,694

Deductible property tax

$2,249

Est. Depreciation Value

$107,581

Profit on this property

$44,375

Your total deduction

$76,149

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,149)

$73,851

Your old tax bill

$45,000

Your new tax bill

$22,155

Estimated tax savings

$22,845

46 Rue Sainte-Famille Quebec, Québec, G1R 4L2

2 bed • 1 bath • 5 guests • $224,900

Edit my contact card

Annual Revenue

$66,730

Profit (Cash Flow)

$25,931

Cap Rate

19.7%

Annual Revenue

$66,730

AirDNA projects $261/night at 70% occupancy ($66,730)

Occupancy Rate

Avg Daily Rate

Return Metrics

106.96% 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

106.96%

Cap Rate

19.73%

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

$10,694

Deductible property tax

$2,249

Your total deduction

$2,820

Your adjusted annual income

$150,000 - $2,820 = $147,180

Taxes on $147,180 (30%)

$44,154

Your old tax bill

$45,000

Your new tax bill

$44,154

Estimated tax savings

$846

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