14191 Hansel Ave Truckee, California, 96161
4 bed • 3 bath • 12 guests
Est. $5,036/mo

Inquire about this property
Contact Agent
$129,369
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$21,087
Profit
Revenue
$129,369
Operating Expenses
$29,898
Operating Income
$99,471
Mortgage & Taxes
$78,384
Profit (Cash Flow)
$21,087
$126,000
Cash Investment
Down Payment
$105,000
Renos & Furnishing
$0
Closing Costs
$21,000
Total
$126,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
16.73%
Cap Rate
9.47%
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
$56,063
Deductible property tax
$10,395
Your total deduction
$81,609
Your adjusted annual income
$150,000 - $81,609 = $68,391
Taxes on $68,391 (30%)
$20,517
Your old tax bill
$45,000
Your new tax bill
$20,517
Estimated tax savings
$24,483
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com