4818 Governor Miles Rd Santa Fe, New Mexico, 87507-0855
3 bed • 3 bath • 10 guests • $525,000
Annual Revenue
$67,037
Profit (Cash Flow)
$9,230
Cap Rate
8.5%
Annual Revenue
AirDNA projects $266/night at 69% occupancy ($67,037)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.12% 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
7.12%
Cap Rate
8.5%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$64,309
Your adjusted annual income
$150,000 - $64,309 = $85,691
Taxes on $85,691 (30%)
$25,707
Your old tax bill
$45,000
Your new tax bill
$25,707
Estimated tax savings
$19,293
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