1340 Wildwood Ave South Lake Tahoe, California, 96150-8620
5 bed • 4 bath • 16 guests
Est. $5,276/mo

Inquire about this property
Contact Agent
$102,597
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$1,977
Profit
Revenue
$102,597
Operating Expenses
$26,418
Operating Income
$76,179
Mortgage & Taxes
$74,203
Profit (Cash Flow)
$1,977
$266,000
Cash Investment
Down Payment
$220,000
Renos & Furnishing
$13,000
Closing Costs
$33,000
Total
$266,000
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.74%
Cap Rate
6.92%
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
$52,207
Deductible property tax
$10,890
Your total deduction
$108,792
Your adjusted annual income
$150,000 - $108,792 = $41,208
Taxes on $41,208 (30%)
$12,362
Your old tax bill
$45,000
Your new tax bill
$12,362
Estimated tax savings
$32,638
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com