BNBCalc.com Investment Analysis Report of 219 Nogal Pl, Ruidoso, NM 88345, USA

3 bed • 2 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

9.33% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.33%

Cap Rate

8.75%

Return on Investment

25.87%

Annual Revenue

$61,270

AirDNA projects $283/night at 48% occupancy ($49,614).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,824

Annual Expenses

$21,885

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$0

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

$18,836

Deductible property tax

$4,950

Est. Depreciation Value

$212,694

Profit on this property

$39,385

Your total deduction

$197,095

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,095)

-$47,095

Your old tax bill

$45,000

Your new tax bill

-$14,129

Estimated tax savings

$59,129

219 Nogal Pl Ruidoso, New Mexico, 88345

3 bed • 2 bath • 10 guests • $450,000

Annual Revenue

$61,270

Profit (Cash Flow)

$10,453

Cap Rate

8.8%

Annual Revenue

$61,270

AirDNA projects $283/night at 48% occupancy ($49,615)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.33% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.33%

Cap Rate

8.75%

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 estimated deduction will be...

Deductible mortgage interest

$18,836

Deductible property tax

$4,950

Your total deduction

$52,167

Your adjusted annual income

$150,000 - $52,167 = $97,833

Taxes on $97,833 (30%)

$29,350

Your old tax bill

$45,000

Your new tax bill

$29,350

Estimated tax savings

$15,650

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