173 Juniper Dr Stateline, Nevada, 89449
8 bed • 5 bath • 20 guests • $1,400,000
Annual Revenue
$286,676
Profit (Cash Flow)
$141,300
Cap Rate
16.8%
Annual Revenue
AirDNA projects $1,377/night at 57% occupancy ($286,676)
Occupancy Rate
Avg Daily Rate
Return Metrics
41.4% 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
41.4%
Cap Rate
16.83%
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
$66,445
Deductible property tax
$13,860
Your total deduction
$54,023
Your adjusted annual income
$150,000 - $54,023 = $95,977
Taxes on $95,977 (30%)
$28,793
Your old tax bill
$45,000
Your new tax bill
$28,793
Estimated tax savings
$16,207
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