BNBCalc Short Term Rental Investment Analysis 3281 Casa Rinconada, Santa Fe, NM 87507, USA

3 bed • 2 bath • 8 guests • $465,000

BNB

Calc

Annual Revenue

$59,863

Profit (Cash Flow)

$7,634

Cap Rate

8.4%

Annual Revenue

$59,863

AirDNA projects $298/night at 55% occupancy ($59,863).

BNB Calc projects a 55.00000000000001% occupancy rate, $298 rate per night.

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

Return Metrics

6.61% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,633	$15,267	$22,901	$30,535	$38,169	$76,338	$229,014
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,568	$9,418	$14,567	$20,033	$25,837	$60,689	$372,000
Down Payment	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000
Property Appreciation	$13,950	$28,318	$43,118	$58,361	$74,062	$159,921	$663,677
Total Return	$119,152	$146,004	$173,586	$201,930	$231,069	$389,948	$1,357,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.61%

Cap Rate

8.38%

Return on Investment

22.65%

3281 Casa Rinconada Santa Fe, New Mexico, 87507-2542

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

Santa Fe

Zoning

Laws

$59,863

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,634

Profit

Revenue

$59,863

Operating Expenses

$20,862

Operating Income

$39,001

Mortgage & Taxes

$31,367

Profit (Cash Flow)

$7,634

$115,450

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$8,500

Closing Costs

$13,950

Total

$115,450

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.61%

Cap Rate

8.38%

Return on Investment

22.65%

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

$22,069

Deductible property tax

$4,604

Your total deduction

$39,606

Your adjusted annual income

$150,000 - $39,606 = $110,394

Taxes on $110,394 (30%)

$33,118

Your old tax bill

$45,000

Your new tax bill

$33,118

Estimated tax savings

$11,882

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