2052 Venice Dr South Lake Tahoe, California, 96150
4 bed • 3 bath • 12 guests • $975,000
Annual Revenue
$79,627
Profit (Cash Flow)
-$10,165
Cap Rate
5.7%
Annual Revenue
AirDNA projects $507/night at 43% occupancy ($79,627)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.32% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.32%
Cap Rate
5.7%
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
$46,275
Deductible property tax
$9,653
Your total deduction
$145,686
Your adjusted annual income
$150,000 - $145,686 = $4,314
Taxes on $4,314 (30%)
$1,294
Your old tax bill
$45,000
Your new tax bill
$1,294
Estimated tax savings
$43,706
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