2074 Traverse Ct
South Lake Tahoe, California, 96150
3 bed • 3 bath • 10 guests • $1,175,000
Annual Revenue
$142,401
Profit (Cash Flow)
$30,949
Cash on Cash Return
11.1%
Annual Revenue
AirDNA projects $513/night at 76% occupancy ($142,401).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.09%
Cap Rate
9.37%
Tax Calculator
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
$55,766
Deductible property tax
$11,632
Your total deduction
$135,472
Your adjusted annual income
$150,000 - $135,472 = $14,527
Taxes on $14,527 (30%)
$4,358
Your old tax bill
$45,000
Your new tax bill
$4,358
Estimated tax savings
$40,641
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