BNBCalc.com Investment Analysis Report of 550 Grande Allée E, Québec City, QC, Canada

1 bed • 1 bath • 3 guests • $174,900

BNB

Calc

Return Metrics

10.48% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.48%

Cap Rate

8.75%

Return on Investment

52.44%

Annual Revenue

$33,329

AirDNA projects $125/night at 73% occupancy ($33,328).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,501

Annual Expenses

$18,013

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$978

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$278

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

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

$8,362

Deductible property tax

$1,749

Est. Depreciation Value

$83,273

Profit on this property

$15,316

Your total deduction

$78,067

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,067)

$71,933

Your old tax bill

$45,000

Your new tax bill

$21,580

Estimated tax savings

$23,420

550 Grande Allée E Quebec, Québec, G1R 2J9

1 bed • 1 bath • 3 guests • $174,900

Edit my contact card

Annual Revenue

$33,329

Profit (Cash Flow)

$1,912

Cap Rate

8.8%

Annual Revenue

$33,329

AirDNA projects $125/night at 73% occupancy ($33,329)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.48% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.48%

Cap Rate

8.75%

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

$8,362

Deductible property tax

$1,749

Your total deduction

$21,315

Your adjusted annual income

$150,000 - $21,315 = $128,685

Taxes on $128,685 (30%)

$38,606

Your old tax bill

$45,000

Your new tax bill

$38,606

Estimated tax savings

$6,394

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