14479 Davos Dr Truckee, California, 96161
4 bed • 4 bath • 15 guests • $1,350,000
Annual Revenue
$143,585
Profit (Cash Flow)
$20,183
Cap Rate
8.2%
Annual Revenue
AirDNA projects $728/night at 54% occupancy ($143,585)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.27% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.27%
Cap Rate
8.23%
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
$64,072
Deductible property tax
$13,365
Your total deduction
$166,712
Your adjusted annual income
$150,000 - $166,712 = -$16,712
Taxes on -$16,712 (30%)
-$5,014
Your old tax bill
$45,000
Your new tax bill
-$5,014
Estimated tax savings
$50,014
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