BNBCalc.com Investment Analysis Report of 220 Timberline Dr, Ruidoso, NM 88345, USA

3 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

0.91% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.91%

Cap Rate

6.96%

Return on Investment

17.03%

Annual Revenue

$55,780

AirDNA projects $332/night at 46% occupancy ($55,780).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,744

Annual Expenses

$20,931

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$465

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$34,849

Your total deduction

$229,554

So, your new taxable income is your previous income minus your total deduction ($150,000 - $229,554)

-$79,554

Your old tax bill

$45,000

Your new tax bill

-$23,866

Estimated tax savings

$68,866

220 Timberline Dr Ruidoso, New Mexico, 88345-7735

3 bed • 2 bath • 8 guests • $500,000

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

$55,780

Profit (Cash Flow)

$1,129

Cap Rate

7.0%

Annual Revenue

$55,780

AirDNA projects $332/night at 46% occupancy ($55,780)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.91% 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

0.91%

Cap Rate

6.96%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$68,946

Your adjusted annual income

$150,000 - $68,946 = $81,054

Taxes on $81,054 (30%)

$24,316

Your old tax bill

$45,000

Your new tax bill

$24,316

Estimated tax savings

$20,684

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