BNBCalc.com Investment Analysis Report of 407 Chautauqua Canyon Blvd, Cloudcroft, NM 88317, USA

1 bed • 1 bath • 4 guests • $140,000

BNB

Calc

Return Metrics

7.2% 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

7.2%

Cap Rate

8.61%

Return on Investment

22.49%

Annual Revenue

$29,651

AirDNA projects $123/night at 66% occupancy ($29,650).

User selected values for this report: 66% occupancy rate, $123 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,466

Annual Expenses

$17,594

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$326

Platform Fee (i.e. Airbnb)

$74

Property Manager Fee

$252

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

$6,645

Deductible property tax

$1,386

Est. Depreciation Value

$46,749

Profit on this property

$12,057

Your total deduction

$42,723

So, your new taxable income is your previous income minus your total deduction ($150,000 - $42,723)

$107,277

Your old tax bill

$45,000

Your new tax bill

$32,183

Estimated tax savings

$12,817

property-location

407 Chautauqua Canyon Blvd Cloudcroft, New Mexico, 88317

1 bed • 1 bath • 4 guests

Est. $671/mo

Agent

Inquire about this property

Contact Agent

$29,651

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.2%

Cap Rate

8.61%

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

$6,645

Deductible property tax

$1,386

Your total deduction

$11,230

Your adjusted annual income

$150,000 - $11,230 = $138,770

Taxes on $138,770 (30%)

$41,631

Your old tax bill

$45,000

Your new tax bill

$41,631

Estimated tax savings

$3,369

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