BNBCalc.com Investment Analysis Report of 368 Calle Loma Norte, Santa Fe, NM 87501, USA

4 bed • 4 bath • 10 guests • $1,050,000

BNB

Calc

Return Metrics

6.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.06%

Cap Rate

8.2%

Return on Investment

22.62%

Annual Revenue

$114,745

AirDNA projects $616/night at 51% occupancy ($114,745).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,383

Annual Expenses

$28,597

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,656

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$956

Management & Platform Fees

$287

Platform Fee (i.e. Airbnb)

$287

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

$49,834

Deductible property tax

$10,395

Est. Depreciation Value

$490,632

Profit on this property

$86,148

Your total deduction

$464,713

So, your new taxable income is your previous income minus your total deduction ($150,000 - $464,713)

-$314,713

Your old tax bill

$45,000

Your new tax bill

-$94,414

Estimated tax savings

$139,414

368 Calle Loma Norte

Santa Fe, New Mexico, 87501-1279

4 bed • 4 bath • 10 guests • $1,050,000

Annual Revenue

$114,745

Profit (Cash Flow)

$15,324

Cap Rate

8.2%

Annual Revenue

$114,745

AirDNA projects $616/night at 51% occupancy ($114,745)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.06% 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

6.06%

Cap Rate

8.2%

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

$49,834

Deductible property tax

$10,395

Your total deduction

$130,505

Your adjusted annual income

$150,000 - $130,505 = $19,495

Taxes on $19,495 (30%)

$5,848

Your old tax bill

$45,000

Your new tax bill

$5,848

Estimated tax savings

$39,152

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