2929 San Joaquin Ave SE Albuquerque, New Mexico, 87106-2913
0 bed • 1 bath • 2 guests • $119,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$24,216
Profit (Cash Flow)
-$628
Cap Rate
6.2%
Annual Revenue
AirDNA projects $100/night at 86% occupancy ($31,411)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.12% 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
-2.12%
Cap Rate
6.2%
Tax Calculator (USA)
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
$5,648
Deductible property tax
$1,178
Your total deduction
$17,359
Your adjusted annual income
$150,000 - $17,359 = $132,641
Taxes on $132,641 (30%)
$39,792
Your old tax bill
$45,000
Your new tax bill
$39,792
Estimated tax savings
$5,208
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