2161 Pinewood Dr
South Lake Tahoe, California, 96150-5146
3 bed • 1 bath • 10 guests • $624,000
Annual Revenue
$77,870
Profit (Cash Flow)
$11,982
Cash on Cash Return
7.9%
Annual Revenue
AirDNA projects $410/night at 52% occupancy ($77,870).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.89% 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
7.89%
Cap Rate
8.66%
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
$29,615
Deductible property tax
$6,177
Your total deduction
$78,711
Your adjusted annual income
$150,000 - $78,711 = $71,288
Taxes on $71,288 (30%)
$21,386
Your old tax bill
$45,000
Your new tax bill
$21,386
Estimated tax savings
$23,613
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