1010 Pso Barranca Santa Fe, New Mexico, 87501
4 bed • 3 bath • 10 guests • $1,050,000
Annual Revenue
$108,704
Profit (Cash Flow)
$10,068
Cap Rate
7.7%
Annual Revenue
AirDNA projects $647/night at 46% occupancy ($108,704)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.99% 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
3.99%
Cap Rate
7.7%
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
$49,834
Deductible property tax
$10,395
Your total deduction
$135,713
Your adjusted annual income
$150,000 - $135,713 = $14,287
Taxes on $14,287 (30%)
$4,286
Your old tax bill
$45,000
Your new tax bill
$4,286
Estimated tax savings
$40,714
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