BNBCalc.com Investment Analysis Report of 2002 N Tagwood Ln, Carlsbad, NM 88220, USA

3 bed • 2 bath • 10 guests • $415,000

BNB

Calc

Return Metrics

3.44% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.44%

Cap Rate

7.6%

Return on Investment

19.34%

Annual Revenue

$52,003

AirDNA projects $226/night at 63% occupancy ($52,003).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,703

Annual Expenses

$20,440

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,133

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$433

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$19,696

Deductible property tax

$4,109

Est. Depreciation Value

$196,574

Profit on this property

$31,563

Your total deduction

$188,816

So, your new taxable income is your previous income minus your total deduction ($150,000 - $188,816)

-$38,816

Your old tax bill

$45,000

Your new tax bill

-$11,645

Estimated tax savings

$56,645

2002 N Tagwood Ln Carlsbad, New Mexico, 88220

3 bed • 2 bath • 10 guests • $415,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$52,003

Profit (Cash Flow)

$3,579

Cap Rate

7.6%

Annual Revenue

$52,003

AirDNA projects $226/night at 63% occupancy ($52,003).

Occupancy Rate

Avg Daily Rate

Return Metrics

3.44% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.44%

Cap Rate

7.6%

Return on Investment

19.34%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$54,864

Your adjusted annual income

$150,000 - $54,864 = $95,136

Taxes on $95,136 (30%)

$28,541

Your old tax bill

$45,000

Your new tax bill

$28,541

Estimated tax savings

$16,459

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 recomend LearnLikeACPA.com