1304 Blanca Vista Way
Cloudcroft, New Mexico, 88317
3 bed • 3.5 bath • 10 guests • $400,000
Annual Revenue
$85,993
Profit (Cash Flow)
$33,317
Cash on Cash Return
33.0%
Annual Revenue
AirDNA projects $327/night at 72% occupancy ($85,993).
Occupancy Rate
Avg Daily Rate
Return Metrics
33.02% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
4%
Revenue Appreciation
0%
Cash on Cash Return
33.02%
Cap Rate
15.28%
Tax Calculator
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
$19,497
Deductible property tax
$4,400
Your total deduction
$27,228
Your adjusted annual income
$150,000 - $27,228 = $122,771
Taxes on $122,771 (30%)
$36,831
Your old tax bill
$45,000
Your new tax bill
$36,831
Estimated tax savings
$8,168
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