BNBCalc.com Investment Analysis Report of 2303 Middle Ct, Santa Fe, NM 87505, USA

2 bed • 2 bath • 8 guests • $525,000

BNB

Calc

Return Metrics

-7.71% 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

-7.71%

Cap Rate

4.87%

Return on Investment

8.71%

Annual Revenue

$44,457

AirDNA projects $179/night at 68% occupancy ($44,457).

User selected values for this report: 68% occupancy rate, $179 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,572

Annual Expenses

$18,859

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,070

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$370

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

STR 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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$178,636

Profit on this property

$25,598

Your total deduction

$183,153

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,153)

-$33,153

Your old tax bill

$45,000

Your new tax bill

-$9,946

Estimated tax savings

$54,946

property-location

2303 Middle Ct Santa Fe, New Mexico, 87505-5846

2 bed • 2 bath • 8 guests

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$44,457

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.71%

Cap Rate

4.87%

STR 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

$24,917

Deductible property tax

$5,197

Your total deduction

$62,725

Your adjusted annual income

$150,000 - $62,725 = $87,275

Taxes on $87,275 (30%)

$26,183

Your old tax bill

$45,000

Your new tax bill

$26,183

Estimated tax savings

$18,817

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