2524 Knox Ave South Lake Tahoe, California, 96150-7652
2 bed • 1 bath • 6 guests • $300,000
Annual Revenue
$66,350
Profit (Cash Flow)
$23,813
Cap Rate
14.7%
Annual Revenue
AirDNA projects $293/night at 62% occupancy ($66,350)
Occupancy Rate
Avg Daily Rate
Return Metrics
31.64% 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
31.64%
Cap Rate
14.68%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$18,453
Your adjusted annual income
$150,000 - $18,453 = $131,547
Taxes on $131,547 (30%)
$39,464
Your old tax bill
$45,000
Your new tax bill
$39,464
Estimated tax savings
$5,536
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