BNBCalc.com Investment Analysis Report of 85 Hambrook Point Rd, Renous, NB E9E 2C1, Canada

7 bed • 3 bath • 12 guests • $470,000

BNB

Calc

Return Metrics

1.69% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

1.69%

Cap Rate

7.19%

Return on Investment

16.69%

Annual Revenue

$54,604

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,732

Annual Expenses

$20,779

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,155

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$455

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

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

$22,307

Deductible property tax

$4,653

Est. Depreciation Value

$227,185

Profit on this property

$33,825

Your total deduction

$220,319

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,319)

-$70,319

Your old tax bill

$45,000

Your new tax bill

-$21,096

Estimated tax savings

$66,096

85 Hambrook Point Rd Renous, New Brunswick, E9E 2C1

7 bed • 3 bath • 12 guests • $470,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$54,604

Profit (Cash Flow)

$2,121

Cap Rate

7.2%

Annual Revenue

$54,604

Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

1.69% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.69%

Cap Rate

7.19%

Return on Investment

16.69%

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

$22,307

Deductible property tax

$4,653

Your total deduction

$65,423

Your adjusted annual income

$150,000 - $65,423 = $84,577

Taxes on $84,577 (30%)

$25,373

Your old tax bill

$45,000

Your new tax bill

$25,373

Estimated tax savings

$19,627

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