9 Corte Corazon Santa Fe NM 87506 Santa Fe, NM, 87506
3 bed • 3 bath • 9 guests
Est. $5,513/mo
This property is for sale!
Contact Agent
$110,121
Annual Revenue
BNBCalc predicts this property will get $416 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 38% 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.
$107,134
Avg annual revenue
67%
Avg occupancy rate
$416
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$90k
$145k
$200k
Sign up to see the data on 40 all comparables
$4,597
Profit
Revenue
$110,121
Operating Expenses
$27,996
Operating Income
$82,125
Mortgage & Taxes
$77,528
Profit (Cash Flow)
$4,597
$273,089
Cash Investment
Down Payment
$229,860
Renos & Furnishing
$8,750
Closing Costs
$34,479
Total
$273,089
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.68%
Cap Rate
7.14%
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
$54,547
Deductible property tax
$11,378
Your total deduction
$155,277
Your adjusted annual income
$150,000 - $155,277 = -$5,277
Taxes on -$5,277 (30%)
-$1,583
Your old tax bill
$45,000
Your new tax bill
-$1,583
Estimated tax savings
$46,583
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:
56,192 sqft
Year built:
1986
Size:
2,274 sqft
Type:
SFR
Parking:
1
Heating:
RADIANT
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 56,192 sqft
- Building area: 2,274 sqft
- Garage: Yes
- Heating: Radiant
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 048402181
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $288,058
- County Est. Land Value: $45,615
- Assessed Land Value: $15,204
- County Est. Structure Value: $818,558
Market Estimate: $1,024,743
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/08/21 | $0 | 0% | Jenna Kloeppel, Dietger De Maeseneer |
| 01/22/20 | $0 | 0% | Shadur,Ellen J Living Trust |
| 12/31/19 | $0 | 0% | Shadur,Ellen J Living Trust |
| 07/14/17 | $0 | 0% | Ellen J Shadur |
| 06/10/10 | $0 | 0% | Daniel A Vitaletti, Kari S Vitaletti |
| Invalid Date | $0 | 0% | Kenneth D Gilchrist |
Ownership
- Name: Jenna Kloeppel
- Owner Occupied: Yes
- Owner Mailing Address: Po Box 487, Tesuque, Nm 87574
- Years Owned: 40
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No