BNBCalc.com Investment Analysis Report of 81 Rue St Louis, Québec City, QC, Canada

2 bed • 1 bath • 5 guests • $224,900

BNB

Calc

Return Metrics

292.21% 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

292.21%

Cap Rate

39.15%

Return on Investment

332.81%

Annual Revenue

$116,955

AirDNA projects $451/night at 71% occupancy ($116,954).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,407

Annual Expenses

$28,884

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,675

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$975

Management & Platform Fees

$292

Platform Fee (i.e. Airbnb)

$292

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

$10,752

Deductible property tax

$2,249

Est. Depreciation Value

$107,581

Profit on this property

$88,071

Your total deduction

$32,511

So, your new taxable income is your previous income minus your total deduction ($150,000 - $32,511)

$117,489

Your old tax bill

$45,000

Your new tax bill

$35,247

Estimated tax savings

$9,753

81 Rue Saint-Louis en l'Île Paris, Île-de-France, 75004

2 bed • 1 bath • 5 guests • $224,900

Edit my contact card

Annual Revenue

$116,955

Profit (Cash Flow)

$70,839

Cap Rate

39.2%

Annual Revenue

$116,955

AirDNA projects $451/night at 71% occupancy ($116,955)

Occupancy Rate

Avg Daily Rate

Return Metrics

292.21% 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

292.21%

Cap Rate

39.15%

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

$10,752

Deductible property tax

$2,249

Your total deduction

-$40,817

Your adjusted annual income

$150,000 - -$40,817 = $190,817

Taxes on $190,817 (30%)

$57,245

Your old tax bill

$45,000

Your new tax bill

$57,245

Estimated tax savings

-$12,245

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