1142 Lone Indian Trail South Lake Tahoe, California, 96150
4 bed • 3 bath • 14 guests • $1,250,000
Annual Revenue
$208,554
Profit (Cash Flow)
$83,450
Cap Rate
13.4%
Annual Revenue
AirDNA projects $571/night at 54% occupancy ($112,619)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.97% 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
27.97%
Cap Rate
13.42%
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
$59,326
Deductible property tax
$12,375
Your total deduction
$89,708
Your adjusted annual income
$150,000 - $89,708 = $60,292
Taxes on $60,292 (30%)
$18,088
Your old tax bill
$45,000
Your new tax bill
$18,088
Estimated tax savings
$26,912
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