BNBCalc.com Investment Analysis Report of 555 Rue Mcarthur, Saint-Laurent, QC H4T 1A3, Canada

2 bed • 2.5 bath • 7 guests • $30,000

BNB

Calc

Return Metrics

61.09% 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

61.09%

Cap Rate

34.26%

Return on Investment

69.92%

Annual Revenue

$27,539

AirDNA projects $116/night at 65% occupancy ($27,539).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,438

Annual Expenses

$17,260

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$929

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$229

Management & Platform Fees

$69

Platform Fee (i.e. Airbnb)

$69

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

$1,424

Deductible property tax

$297

Est. Depreciation Value

$18,057

Profit on this property

$10,279

Your total deduction

$9,498

So, your new taxable income is your previous income minus your total deduction ($150,000 - $9,498)

$140,502

Your old tax bill

$45,000

Your new tax bill

$42,150

Estimated tax savings

$2,850

property-location

555 Rue Mcarthur Montréal, Québec, H4T 1A3

2 bed • 2.5 bath • 7 guests • $30,000

Annual Revenue

$27,539

Profit (Cash Flow)

$8,263

Cap Rate

34.3%

Annual Revenue

$27,539

AirDNA projects $116/night at 65% occupancy ($27,539).

Occupancy Rate

Avg Daily Rate

Return Metrics

61.09% 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

61.09%

Cap Rate

34.26%

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 est deduction will be...

Deductible mortgage interest

$1,424

Deductible property tax

$297

Your total deduction

-$2,878

Your adjusted annual income

$150,000 - -$2,878 = $152,878

Taxes on $152,878 (30%)

$45,863

Your old tax bill

$45,000

Your new tax bill

$45,863

Estimated tax savings

-$863

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 recomend LearnLikeACPA.com