407 Chautauqua Canyon Blvd
Cloudcroft, New Mexico, 88317
1 bed • 1 bath • 4 guests • $140,000
Annual Revenue
$29,650
Profit (Cash Flow)
$2,624
Cash on Cash Return
7.2%
Annual Revenue
AirDNA projects $123/night at 66% occupancy ($29,650).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.2% 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
7.2%
Cap Rate
8.61%
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
$6,644
Deductible property tax
$1,385
Your total deduction
$19,268
Your adjusted annual income
$150,000 - $19,268 = $130,731
Taxes on $130,731 (30%)
$39,219
Your old tax bill
$45,000
Your new tax bill
$39,219
Estimated tax savings
$5,780
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