BNBCalc.com Investment Analysis Report of 525a Rue Champlain, Québec City, QC, Canada

1 bed • 1 bath • 3 guests • $145,000

BNB

Calc

Return Metrics

28.79% 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

28.79%

Cap Rate

14.21%

Return on Investment

44.15%

Annual Revenue

$39,410

AirDNA projects $130/night at 83% occupancy ($39,409).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,567

Annual Expenses

$18,803

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,028

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$328

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

$6,882

Deductible property tax

$1,435

Est. Depreciation Value

$69,502

Profit on this property

$20,607

Your total deduction

$57,213

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,213)

$92,787

Your old tax bill

$45,000

Your new tax bill

$27,836

Estimated tax savings

$17,164

525a Rue Champlain Quebec, Québec

1 bed • 1 bath • 3 guests • $145,000

Edit my contact card

Annual Revenue

$39,410

Profit (Cash Flow)

$10,827

Cap Rate

14.2%

Annual Revenue

$39,410

AirDNA projects $130/night at 83% occupancy ($39,410)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.79% 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

28.79%

Cap Rate

14.21%

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

$6,882

Deductible property tax

$1,435

Your total deduction

$9,837

Your adjusted annual income

$150,000 - $9,837 = $140,163

Taxes on $140,163 (30%)

$42,049

Your old tax bill

$45,000

Your new tax bill

$42,049

Estimated tax savings

$2,951

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