3281 Casa Rinconada Santa Fe, New Mexico, 87507-2542
3 bed • 2 bath • 8 guests • $465,000
Annual Revenue
$59,863
Profit (Cash Flow)
$7,045
Cap Rate
8.3%
Annual Revenue
AirDNA projects $298/night at 55% occupancy ($59,863)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.1% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.1%
Cap Rate
8.25%
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
$22,069
Deductible property tax
$4,604
Your total deduction
$58,242
Your adjusted annual income
$150,000 - $58,242 = $91,758
Taxes on $91,758 (30%)
$27,527
Your old tax bill
$45,000
Your new tax bill
$27,527
Estimated tax savings
$17,473
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