10 Chemin Fortin
Luskville, Québec, J0X 2G0
3 bed • 2 bath • 6 guests • $500,000
Annual Revenue
$36,586
Profit (Cash Flow)
-$15,569
Cash on Cash Return
-12.6%
Annual Revenue
AirDNA projects $159/night at 63% occupancy ($36,586).
Occupancy Rate
Avg Daily Rate
Return Metrics
-12.6% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.6%
Cap Rate
3.63%
Tax Calculator
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
$23,730
Deductible property tax
$4,949
Your total deduction
$89,452
Your adjusted annual income
$150,000 - $89,452 = $60,547
Taxes on $60,547 (30%)
$18,164
Your old tax bill
$45,000
Your new tax bill
$18,164
Estimated tax savings
$26,835
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