Walton Cir Ruidoso, New Mexico
2 bed • 2 bath • 5 guests
Purchase Price
Est. $755/mo
$18,142
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $175
- Occupancy
- 28%
$5k
$20k
$40k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,322
Profit
Revenue
$18,142
Operating Expenses
$17,943
Operating Income
$199
Mortgage & Taxes
$14,521
Profit (Cash Flow)
-$14,322
$6,500
Cash Investment
Renos & Furnishing
$6,500
Total
$6,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-50.07%
Cap Rate
0.11%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$11,378
Deductible property tax
$1,683
Estimated gross deduction
$52,847
Your income tax rate
Estimated tax savings
$15,854
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.