BNBCalc.com Investment Analysis Report of 131 Coronado Dr, Ruidoso, NM 88345, USA

4 bed • 4 bath • 10 guests • $649,000

BNB

Calc

Return Metrics

-3.17% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3.17%

Cap Rate

5.96%

Return on Investment

12.95%

Annual Revenue

$60,200

AirDNA projects $402/night at 41% occupancy ($60,199).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,792

Annual Expenses

$21,506

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,202

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$502

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$30,802

Deductible property tax

$6,425

Est. Depreciation Value

$305,946

Profit on this property

$38,694

Your total deduction

$304,480

So, your new taxable income is your previous income minus your total deduction ($150,000 - $304,480)

-$154,480

Your old tax bill

$45,000

Your new tax bill

-$46,344

Estimated tax savings

$91,344

131 Coronado Dr Ruidoso, New Mexico, 88345

4 bed • 4 bath • 10 guests • $649,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$60,200

Profit (Cash Flow)

-$5,082

Cap Rate

6.0%

Annual Revenue

$60,200

AirDNA projects $402/night at 41% occupancy ($60,200)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3.17% 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

-3.17%

Cap Rate

5.96%

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

$30,802

Deductible property tax

$6,425

Your total deduction

$96,025

Your adjusted annual income

$150,000 - $96,025 = $53,975

Taxes on $53,975 (30%)

$16,192

Your old tax bill

$45,000

Your new tax bill

$16,192

Estimated tax savings

$28,808

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