2929 San Joaquin Ave SE
Albuquerque, New Mexico, 87106-2913
0 bed • 1 bath • 2 guests • $119,000
Annual Revenue
$24,215
Profit (Cash Flow)
-$628
Cash on Cash Return
-2.1%
Annual Revenue
AirDNA projects $100/night at 86% occupancy ($31,410).
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
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
$5,647
Deductible property tax
$1,178
Your total deduction
$18,367
Your adjusted annual income
$150,000 - $18,367 = $131,632
Taxes on $131,632 (30%)
$39,489
Your old tax bill
$45,000
Your new tax bill
$39,489
Estimated tax savings
$5,510
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