BNBCalc.com Investment Analysis Report of 31 Cll Cielo, Santa Fe, NM 87506, USA

3 bed • 2 bath • 8 guests • $875,000

BNB

Calc

Return Metrics

1.61% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.61%

Cap Rate

7.13%

Return on Investment

18.22%

Annual Revenue

$87,454

AirDNA projects $328/night at 73% occupancy ($87,454).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,087

Annual Expenses

$25,049

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,429

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$729

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

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

$41,528

Deductible property tax

$8,663

Est. Depreciation Value

$408,434

Profit on this property

$62,405

Your total deduction

$396,219

So, your new taxable income is your previous income minus your total deduction ($150,000 - $396,219)

-$246,219

Your old tax bill

$45,000

Your new tax bill

-$73,866

Estimated tax savings

$118,866

31 Cll Cielo Santa Fe, New Mexico, 87506-2737

3 bed • 2 bath • 8 guests • $875,000

Annual Revenue

$87,454

Profit (Cash Flow)

$3,389

Cap Rate

7.1%

Annual Revenue

$87,454

AirDNA projects $328/night at 73% occupancy ($87,454)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.61% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.61%

Cap Rate

7.13%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$118,011

Your adjusted annual income

$150,000 - $118,011 = $31,989

Taxes on $31,989 (30%)

$9,597

Your old tax bill

$45,000

Your new tax bill

$9,597

Estimated tax savings

$35,403

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