194 Telluride Trail
Ruidoso, New Mexico, 88345
2 bed • 2 bath • 4 guests • $300,000
Annual Revenue
$34,552
Profit (Cash Flow)
-$3,851
Cash on Cash Return
-5.1%
Annual Revenue
AirDNA projects $215/night at 44% occupancy ($34,552).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.1% 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
-5.1%
Cap Rate
5.46%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$49,077
Your adjusted annual income
$150,000 - $49,077 = $100,922
Taxes on $100,922 (30%)
$30,276
Your old tax bill
$45,000
Your new tax bill
$30,276
Estimated tax savings
$14,723
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