BNBCalc.com Investment Analysis Report of 2303 Middle Ct, Santa Fe, NM 87505, USA

2 bed • 2 bath • 8 guests • $525,000

BNB

Calc

Return Metrics

-8.18% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.18%

Cap Rate

4.76%

Return on Investment

8.24%

Annual Revenue

$44,457

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,622

Annual Expenses

$19,459

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,070

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$370

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$245,956

Profit on this property

$24,998

Your total deduction

$251,073

So, your new taxable income is your previous income minus your total deduction ($150,000 - $251,073)

-$101,073

Your old tax bill

$45,000

Your new tax bill

-$30,322

Estimated tax savings

$75,322

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

2 bed • 2 bath • 8 guests • $525,000

Annual Revenue

$44,457

Profit (Cash Flow)

-$10,414

Cap Rate

4.8%

Annual Revenue

$44,457

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

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.18% 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

-8.18%

Cap Rate

4.76%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$83,521

Your adjusted annual income

$150,000 - $83,521 = $66,479

Taxes on $66,479 (30%)

$19,944

Your old tax bill

$45,000

Your new tax bill

$19,944

Estimated tax savings

$25,056

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