1741 Aspen Ave
Las Cruces, New Mexico, 88005-3052
3 bed • 2 bath • 4 guests • $230,000
Annual Revenue
$28,872
Profit (Cash Flow)
-$4,064
Cash on Cash Return
-6.6%
Annual Revenue
AirDNA projects $155/night at 51% occupancy ($28,872).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.62% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.62%
Cap Rate
4.97%
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
$10,916
Deductible property tax
$2,277
Your total deduction
$40,995
Your adjusted annual income
$150,000 - $40,995 = $109,004
Taxes on $109,004 (30%)
$32,701
Your old tax bill
$45,000
Your new tax bill
$32,701
Estimated tax savings
$12,298
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