BNBCalc.com Investment Analysis Report of 107 Bradley Dr, Ruidoso, NM, 88345

3 bed • 2 bath • 8 guests • $229,000

BNB

Calc

Return Metrics

1.84% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.84%

Cap Rate

7.23%

Return on Investment

16.75%

Annual Revenue

$34,771

Airbtics projects $238/night at 40% occupancy ($34,771). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$17,501$31,301$52,779$92,760
Occupancy28%41%51%60%
Nightly Rate$162$195$266$399

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Beautiful Ruidoso Cabin w/ Hot Tub: Walk to Main!
$36,186
$255
36%
3362$129❌✅❌N / Y⭐️ 4.7 (22)Profile

B

19th Hole Retreat with Hot Tub
$30,286
$162
46%
3362$165❌✅❌N / Y⭐️ 5 (98)Profile

C

Win, Place or Snow - 3 BR/3BA Riverside Condo!
$77,631
$332
61%
3362$120❌❌❌N / N⭐️ 5 (3)Profile

D

LOCATION! VIEWS! WIFI! @Black Bear Scenic KabiN
$30,145
$190
41%
3382$150✅❌❌N / Y⭐️ 4.7 (197)Profile

E

Spacious Ruidoso Chalet - Great Location and Views
$50,775
$301
45%
3382$200✅❌❌N / Y⭐️ 5 (30)Profile

Operating Expenses

Monthly Expenses

$1,517

Annual Expenses

$18,200

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$990

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$290

Management & Platform Fees

$87

Platform Fee (i.e. Airbnb)

$87

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,287

Annual Mortgage & Tax

$15,444

Downpayment

Purchase Price

$229,000

Percent Down

20%

Total Downpayment

$45,800

Total Loan Amount

$183,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,098

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$189

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$10,869

Deductible property tax

$2,267

Est. Depreciation Value

$110,909

Profit on this property

$16,571

Your total deduction

$107,474

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,474)

$42,526

Your old tax bill

$45,000

Your new tax bill

$12,758

Estimated tax savings

$32,242

property-location

107 Bradley Dr Ruidoso, New Mexico, 88345

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,098/mo

Agent

Inquire about this property

Contact Agent

$168,900

Zestimate

28

Airbnb Investor Score

$1,126

Annual Profit

7.2%

Cap Rate

1.8%

Cash on Cash

$34,771

Annual Revenue

BNBCalc predicts this property will get $238 per night with 40% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.84%

Cap Rate

7.23%

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

$10,869

Deductible property tax

$2,267

Your total deduction

$31,851

Your adjusted annual income

$150,000 - $31,851 = $118,149

Taxes on $118,149 (30%)

$35,445

Your old tax bill

$45,000

Your new tax bill

$35,445

Estimated tax savings

$9,555

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com