BNBCalc.com Investment Analysis Report of 1505 Kachina Ridge Dr, Santa Fe, NM 87507, USA

4 bed • 3 bath • 12 guests • $595,000

BNB

Calc

Return Metrics

44.33% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

44.33%

Cap Rate

17.74%

Return on Investment

60.38%

Annual Revenue

$138,515

AirDNA projects $499/night at 76% occupancy ($138,515).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,746

Annual Expenses

$32,947

Utilities

$545

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$200

Gas

$55

Other

$50

Maintenance

$1,854

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,154

Management & Platform Fees

$346

Platform Fee (i.e. Airbnb)

$346

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

$28,239

Deductible property tax

$5,890

Est. Depreciation Value

$280,916

Profit on this property

$105,568

Your total deduction

$209,477

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,477)

-$59,477

Your old tax bill

$45,000

Your new tax bill

-$17,843

Estimated tax savings

$62,843

1505 Kachina Ridge Dr

Santa Fe, New Mexico, 87507-5172

4 bed • 3 bath • 12 guests • $595,000

Annual Revenue

$138,515

Profit (Cash Flow)

$65,440

Cap Rate

17.7%

Annual Revenue

$138,515

AirDNA projects $499/night at 76% occupancy ($138,515)

Occupancy Rate

Avg Daily Rate

Return Metrics

44.33% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.33%

Cap Rate

17.74%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$18,069

Your adjusted annual income

$150,000 - $18,069 = $131,931

Taxes on $131,931 (30%)

$39,579

Your old tax bill

$45,000

Your new tax bill

$39,579

Estimated tax savings

$5,421

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