64 Mammoth Mountain Rd 113 Angel Fire, New Mexico, 87710
2 bed • 1 bath • 6 guests
Est. $1,094/mo
Inquire about this property
Contact Agent
$132,700
Zestimate
$28,007
Annual Revenue
BNBCalc predicts this property will get $126 per night with 56% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 98% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$28,268
Avg annual revenue
56%
Avg occupancy rate
$126
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$40k
$50k
Sign up to see the data on 40 all comparables
-$4,694
Profit
Revenue
$28,007
Operating Expenses
$17,321
Operating Income
$10,686
Mortgage & Taxes
$15,380
Profit (Cash Flow)
-$4,694
$58,690
Cash Investment
Down Payment
$45,600
Renos & Furnishing
$6,250
Closing Costs
$6,840
Total
$58,690
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.99%
Cap Rate
4.68%
STR 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 est deduction will be...
Deductible mortgage interest
$10,821
Deductible property tax
$2,257
Your total deduction
$38,100
Your adjusted annual income
$150,000 - $38,100 = $111,900
Taxes on $111,900 (30%)
$33,570
Your old tax bill
$45,000
Your new tax bill
$33,570
Estimated tax savings
$11,430
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
736 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 64 Mammoth Mountain Rd | - | - | 736 | - | 0 | - | $0 | - |
| 64 Mammoth Mountain Rd | - | - | 736 | - | 0 | - | $0 | 6 |
| 17 Winter Park Ln | - | - | 1,454 | - | 0 | - | $0 | - |
| 14 Jackson Hole Rd | - | - | 768 | - | 0 | - | $0 | - |
| 39 Vail Ave | - | - | 724 | - | 0 | - | $0 | 4 |
| 65 Vail Ave | - | - | 691 | - | 0 | - | $0 | 4 |
| 19 Jackson Hole Rd | - | - | 992 | - | 0 | - | $0 | - |
| 25 Jackson Hole Rd | - | - | 1,084 | - | 0 | - | $0 | 354 |
| 64 Mammoth Mountain Rd | - | - | 744 | - | 0 | - | $0 | - |
| 64 Mammoth Mountain Rd | - | - | 720 | - | 0 | - | $0 | 1 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Condominium Unit (Residential)
- Stories: -
- Lot size: -
- Building area: 736 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1-089-150-037-51554
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $21,302
- County Est. Land Value: $1,171
- Assessed Land Value: $390
- County Est. Structure Value: $62,736
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/17/23 | $0 | 0% | Chad E Williams |
| 07/31/18 | $0 | 0% | Michael W Hampton |
Ownership
- Name: Chad E Williams
- Owner Occupied: No
- Owner Mailing Address: 1526 Pacheco St, Santa Fe, NM 87505
- Years Owned: 21
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No