BNBCalc.com Investment Analysis Report of 250 Bitter Creek Rd, Red River, NM 87558, USA

3 bed • 2 bath • 8 guests • $529,000

BNB

Calc

Return Metrics

0.48% 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

0.48%

Cap Rate

6.86%

Return on Investment

16.66%

Annual Revenue

$57,449

AirDNA projects $321/night at 49% occupancy ($57,449).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,762

Annual Expenses

$21,148

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,179

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$479

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$25,107

Deductible property tax

$5,237

Est. Depreciation Value

$249,078

Profit on this property

$36,301

Your total deduction

$243,122

So, your new taxable income is your previous income minus your total deduction ($150,000 - $243,122)

-$93,122

Your old tax bill

$45,000

Your new tax bill

-$27,936

Estimated tax savings

$72,936

250 Bitter Creek Rd Red River, New Mexico, 87558

3 bed • 2 bath • 8 guests • $529,000

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

$57,449

Profit (Cash Flow)

$625

Cap Rate

6.9%

Annual Revenue

$57,449

AirDNA projects $321/night at 49% occupancy ($57,449)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.48% 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

0.48%

Cap Rate

6.86%

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

$25,107

Deductible property tax

$5,237

Your total deduction

$73,419

Your adjusted annual income

$150,000 - $73,419 = $76,581

Taxes on $76,581 (30%)

$22,974

Your old tax bill

$45,000

Your new tax bill

$22,974

Estimated tax savings

$22,026

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