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
Cash on Cash Return
44.3%
Annual Revenue
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
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
$22,885
Your adjusted annual income
$150,000 - $22,885 = $127,114
Taxes on $127,114 (30%)
$38,134
Your old tax bill
$45,000
Your new tax bill
$38,134
Estimated tax savings
$6,865
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