12e Av
Laval, Québec
1 bed • 1 bath • 2 guests • $320,000
Annual Revenue
$24,719
Profit (Cash Flow)
-$13,749
Cash on Cash Return
-17.7%
Annual Revenue
AirDNA projects $94/night at 67% occupancy ($23,003).
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.66% 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
-17.66%
Cap Rate
2.44%
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
$15,187
Deductible property tax
$3,167
Your total deduction
$60,277
Your adjusted annual income
$150,000 - $60,277 = $89,722
Taxes on $89,722 (30%)
$26,916
Your old tax bill
$45,000
Your new tax bill
$26,916
Estimated tax savings
$18,083
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