BNBCalc Short Term Rental Investment Analysis 2303 Middle Ct, Santa Fe, NM 87505, USA

2 bed • 2 bath • 8 guests • $525,000

BNB

Calc

Annual Revenue

$44,457

Profit (Cash Flow)

-$9,817

Cap Rate

4.9%

Annual Revenue

$44,457

AirDNA projects $179/night at 68% occupancy ($44,457).

BNB Calc projects a 68% occupancy rate, $179 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-7.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,816	-$19,633	-$29,450	-$39,267	-$49,084	-$98,168	-$294,504
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$530,933	$537,338	$544,231	$551,624	$559,534	$607,387	$979,808

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.71%

Cap Rate

4.87%

Return on Investment

8.71%

2303 Middle Ct Santa Fe, New Mexico, 87505-5846

2 bed • 2 bath • 8 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

Santa Fe

Zoning

Laws

$44,457

Annual Revenue

AirDNA projects $179/night at 68% occupancy ($44,457.49).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,817

Profit

Revenue

$44,457

Operating Expenses

$18,859

Operating Income

$25,598

Mortgage & Taxes

$35,415

Profit (Cash Flow)

-$9,817

$127,250

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$6,500

Closing Costs

$15,750

Total

$127,250

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.71%

Cap Rate

4.87%

Return on Investment

8.71%

STR 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

$24,917

Deductible property tax

$5,197

Your total deduction

$123,313

Your adjusted annual income

$150,000 - $123,313 = $26,687

Taxes on $26,687 (30%)

$8,006

Your old tax bill

$45,000

Your new tax bill

$8,006

Estimated tax savings

$36,994

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com