BNBCalc.com Investment Analysis Report of 660 Rue Borée, Québec City, QC, Canada

4 bed • 2 bath • 11 guests • $314,000

BNB

Calc

Return Metrics

27.64% 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

27.64%

Cap Rate

10.79%

Return on Investment

66.22%

Annual Revenue

$54,699

AirDNA projects $208/night at 72% occupancy ($54,698).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,733

Annual Expenses

$20,791

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,156

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$456

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$15,012

Deductible property tax

$3,140

Est. Depreciation Value

$151,337

Profit on this property

$33,908

Your total deduction

$135,581

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,581)

$14,419

Your old tax bill

$45,000

Your new tax bill

$4,326

Estimated tax savings

$40,674

660 Rue Borée Quebec, Québec, G1C 5L3

4 bed • 2 bath • 11 guests • $314,000

Edit my contact card

Annual Revenue

$54,699

Profit (Cash Flow)

$9,848

Cap Rate

10.8%

Annual Revenue

$54,699

AirDNA projects $208/night at 72% occupancy ($54,699)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.64% 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

27.64%

Cap Rate

10.79%

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

$15,012

Deductible property tax

$3,140

Your total deduction

$32,406

Your adjusted annual income

$150,000 - $32,406 = $117,594

Taxes on $117,594 (30%)

$35,278

Your old tax bill

$45,000

Your new tax bill

$35,278

Estimated tax savings

$9,722

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