BNBCalc.com Investment Analysis Report of 1505 Kachina Ridge Dr, Santa Fe, NM 87507, USA

4 bed • 3 bath • 12 guests • $595,000

BNB

Calc

Return Metrics

44.33% 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

44.33%

Cap Rate

17.74%

Return on Investment

60.38%

Annual Revenue

$138,515

AirDNA projects $499/night at 76% occupancy ($138,515).

User selected values for this report: 76% occupancy rate, $499 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,746

Annual Expenses

$32,947

Utilities

$545

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$200

Gas

$55

Other

$50

Maintenance

$1,854

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,154

Management & Platform Fees

$346

Platform Fee (i.e. Airbnb)

$346

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

$28,239

Deductible property tax

$5,890

Est. Depreciation Value

$195,466

Profit on this property

$105,568

Your total deduction

$124,027

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,027)

$25,973

Your old tax bill

$45,000

Your new tax bill

$7,792

Estimated tax savings

$37,208

property-location

1505 Kachina Ridge Dr Santa Fe, New Mexico, 87507-5172

4 bed • 3 bath • 12 guests

Est. $2,854/mo

Agent

Inquire about this property

Contact Agent

$138,515

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.33%

Cap Rate

17.74%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$28,239

Deductible property tax

$5,890

Your total deduction

-$7,566

Your adjusted annual income

$150,000 - -$7,566 = $157,566

Taxes on $157,566 (30%)

$47,270

Your old tax bill

$45,000

Your new tax bill

$47,270

Estimated tax savings

-$2,270

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