2052 Venice Dr South Lake Tahoe, California, 96150
4 bed • 3 bath • 12 guests
Est. $4,676/mo

Inquire about this property
Contact Agent
$79,627
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$9,575
Profit
Revenue
$79,627
Operating Expenses
$23,431
Operating Income
$56,195
Mortgage & Taxes
$65,770
Profit (Cash Flow)
-$9,575
$235,000
Cash Investment
Down Payment
$195,000
Renos & Furnishing
$10,750
Closing Costs
$29,250
Total
$235,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.07%
Cap Rate
5.76%
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
$46,275
Deductible property tax
$9,653
Your total deduction
$107,650
Your adjusted annual income
$150,000 - $107,650 = $42,350
Taxes on $42,350 (30%)
$12,705
Your old tax bill
$45,000
Your new tax bill
$12,705
Estimated tax savings
$32,295
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com