2469 Wagon Train Trail South Lake Tahoe, California, 96150
4 bed • 3 bath • 14 guests • $1,000,000
Annual Revenue
$164,203
Profit (Cash Flow)
$61,724
Cap Rate
12.9%
Annual Revenue
AirDNA projects $671/night at 67% occupancy ($164,203)
Occupancy Rate
Avg Daily Rate
Return Metrics
25.63% 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
25.63%
Cap Rate
12.91%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$77,213
Your adjusted annual income
$150,000 - $77,213 = $72,787
Taxes on $72,787 (30%)
$21,836
Your old tax bill
$45,000
Your new tax bill
$21,836
Estimated tax savings
$23,164
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