1852 Camino La Canada Santa Fe, New Mexico
4 bed • 2 bath • 8 guests
Purchase Price
Est. $1,555/mo
$491,600
Zestimate
$146,727
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $778
- Occupancy
- 52%
$15k
$95k
$170k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$74,956
Profit
Revenue
$146,727
Operating Expenses
$48,161
Operating Income
$98,566
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$74,956
$90,900
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$10,400
Closing Costs
$10,500
Total
$90,900
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
82.46%
Cap Rate
28.16%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$16,611
Deductible property tax
$3,465
Estimated gross deduction
$101,094
Your income tax rate
Estimated tax savings
$30,328
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...