310 Delgado St Santa Fe, New Mexico, 87501-2730
2 bed • 2 bath • 4 guests • $1,100,000
Annual Revenue
$105,848
Profit (Cash Flow)
$66,072
Cap Rate
7.1%
Annual Revenue
AirDNA projects $358/night at 69% occupancy ($90,223)
Occupancy Rate
Avg Daily Rate
Return Metrics
6% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6%
Cap Rate
7.1%
Tax Calculator (USA)
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
$0
Deductible property tax
$12,100
Your total deduction
$95,689
Your adjusted annual income
$150,000 - $95,689 = $54,311
Taxes on $54,311 (30%)
$16,293
Your old tax bill
$45,000
Your new tax bill
$16,293
Estimated tax savings
$28,707
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