BNBCalc Short Term Rental Investment Analysis 1543 Escondida Ct, Santa Fe, NM 87507

3 bed • 1 bath • 9 guests • $475,200

BNB

Calc

Annual Revenue

$45,509

Profit (Cash Flow)

-$6,142

Cap Rate

5.5%

Annual Revenue

$45,509

AirDNA projects $178/night at 70% occupancy ($45,509). Airbtics projects $361/night at 67% occupancy ($88,341). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $178 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$46,272	$76,787	$144,743	$212,140
Occupancy	57%	67%	82%	90%
Nightly Rate	$218	$306	$473	$632

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Welcome to Belle Vue!	$36,696	$107	87%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (199)
Casa Don Quijote	$56,544	$177	83%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Short stroll to plaza, Canyon Road & Railyard Dist	$102,335	$463	60%	3	3	3	$330	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
3 Bdrm/1 bath-Ray's Country Garden	$43,246	$114	95%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (277)
Magical Museum Hill Retreat	$70,599	$733	23%	3	4	5	$250	❌	❌	✅	Y / Y	⭐️ 5 (2)
Scenic Santa Fe Vacation Rental w/ Views + Hot Tub	$203,689	$722	76%	3	4	3	$387	❌	✅	✅	Y / Y	⭐️ 5 (26)
A True Gorgeous Villa with views from every room	$65,100	$203	86%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (244)
Modern Maison in the middle of Santa Fe	$58,375	$579	26%	3	3	3	$600	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Casa de Murales - Stunning Railyard Home	$157,021	$548	76%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (42)
Modern 3BR Mountainview \| Fireplace \| Deck \| W/D	$23,315	$209	29%	3	3	3	$305	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Casa Dulce-Close to Museum Hill and with a Hot Tub	$106,673	$349	81%	3	3	3	$320	❌	✅	✅	Y / Y	⭐️ 5 (70)
Zona Rosa 70, San Francisco	$82,573	$302	74%	3	3	1	$259	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Located just 400 feet from the Plaza! Water Street	$108,389	$522	56%	3	4	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Lincoln 401: Just 1 Block to The PLAZA! Luxuri	$117,788	$636	50%	3	4	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (47)
Large, luxurious rental 3 blocks from Plaza.	$121,403	$602	55%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (99)
Steps from Santa Fe Plaza Renovated Historic Home	$97,210	$415	64%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
3 bedroom/3 bathroom Townhome in historic Santa Fe	$98,392	$451	59%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (59)
Art Haven - Comfortable Home, Walk to The Plaza	$60,708	$239	67%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
In Historic Santa Fe: 3 Bedroom/3 Bath Adobe Home	$76,018	$310	67%	3	3	4	$325	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Lovely Restored Home.10 Min Walk to Plaza. 2 Maste	$142,364	$503	75%	3	3	1	$330	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Valle del Sol - Sunset and Sunrise Views	$108,531	$386	73%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
Opera House: Beautiful, Walk to Plaza & Canyon!	$92,807	$299	84%	3	4	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (153)
Beautiful Santa Fe Townhouse blocks from the plaza	$94,249	$294	87%	3	3	1	$156	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
Historic Downtown Mansion stroll to the Plaza!	$107,208	$632	46%	3	3	1	$395	❌	❌	❌	Y / Y	⭐️ 5 (62)
☆ Casita Encanto De Santa Fe - Experience Santa Fe from our front door! ♥	$44,740	$180	67%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (175)
Comfortable Adobe Santa Fe House	$41,318	$159	71%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Modern & Cozy Santa Fe Escape	$96,482	$316	82%	3	3	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (21)
Bonita - Spacious Home, Walk to the Plaza	$185,678	$671	74%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (68)
Sleek Modern, Hot Tub, Walk 2 Plaza	$105,868	$463	61%	3	3	5	$285	❌	✅	❌	Y / Y	⭐️ 5 (58)
3bed 2bath, centrally located renovated home	$79,332	$221	97%	3	2	3	$199	❌	❌	✅	Y / Y	⭐️ 5 (54)
Sunset House: Charming Santa Fe Adobe Casita	$74,066	$296	68%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (13)
Steps to Meow Wolf, Local Breweries	$55,145	$248	58%	3	2	4	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Hummingbird House, a centrally-located 3BD charmer	$64,061	$182	93%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (121)
Gorgeous Stay! Santa Fe Style! HotTub! Sleeps 6!	$68,200	$288	62%	3	2	3	$280	❌	✅	❌	Y / Y	⭐️ 5 (9)
The Green House (Quiet & private)	$101,802	$288	96%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (128)
Casa Escondido \| Nearby In-Town Activities, Patio	$27,087	$164	40%	3	2	1	$255	❌	❌	❌	Y / Y	⭐️ 4 (1)
Fabulous Eastside Historic Adobe Home	$82,442	$425	53%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Mapache \| Great Outdoor Space, Near Downtown	$51,446	$154	90%	3	3	2	$260	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Beautiful home 5 minutes to the Plaza	$57,452	$256	59%	3	3	1	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Family Getaway! 3 Spacious Units, Pool, Parking	$65,279	$364	49%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-5.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,142	-$12,284	-$18,426	-$24,569	-$30,711	-$61,423	-$184,269
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,160	$380,160	$380,160	$380,160	$380,160	$380,160	$380,160
Down Payment	$95,040	$95,040	$95,040	$95,040	$95,040	$95,040	$95,040
Property Appreciation	$14,256	$28,939	$44,063	$59,641	$75,687	$163,429	$678,235
Total Return	$483,313	$491,855	$500,836	$510,272	$520,175	$577,205	$969,165

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.22%

Cap Rate

5.45%

Return on Investment

10.87%

1543 Escondida Ct Santa Fe, NM, 87507

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,279/mo

This property is for sale!

Contact Agent

-8

Airbnb Investor Score

-$6,142

Annual Profit

5.5%

Cap Rate

-5.2%

Cash on Cash

$45,509

Annual Revenue

BNBCalc predicts this property will get $361 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 86% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$85,790

Avg annual revenue

67%

Avg occupancy rate

$361

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$80k

$140k

$205k

-$6,142

Profit

Revenue

$45,509

Operating Expenses

$19,596

Operating Income

$25,913

Mortgage & Taxes

$32,055

Profit (Cash Flow)

-$6,142

$117,546

Cash Investment

Down Payment

$95,040

Renos & Furnishing

$8,250

Closing Costs

$14,256

Total

$117,546

DSCR Ratio

Weak

0.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.22%

Cap Rate

5.45%

Return on Investment

10.87%

STR 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

$22,553

Deductible property tax

$4,704

Your total deduction

$54,358

Your adjusted annual income

$150,000 - $54,358 = $95,642

Taxes on $95,642 (30%)

$28,693

Your old tax bill

$45,000

Your new tax bill

$28,693

Estimated tax savings

$16,307

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -