109 Cypress Ln Stateline, Nevada, 89449
5 bed • 3 bath • 14 guests • $1,300,000
Annual Revenue
$209,015
Profit (Cash Flow)
$80,479
Cap Rate
12.9%
Annual Revenue
AirDNA projects $923/night at 62% occupancy ($209,015)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.81% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.81%
Cap Rate
12.93%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$99,908
Your adjusted annual income
$150,000 - $99,908 = $50,092
Taxes on $50,092 (30%)
$15,028
Your old tax bill
$45,000
Your new tax bill
$15,028
Estimated tax savings
$29,972
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