2524 Knox Ave South Lake Tahoe, California, 96150-7652
2 bed • 1 bath • 6 guests
Est. $1,439/mo

Inquire about this property
Contact Agent
$66,350
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$24,408
Profit
Revenue
$66,350
Operating Expenses
$21,706
Operating Income
$44,645
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$24,408
$75,250
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$6,250
Closing Costs
$9,000
Total
$75,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
32.43%
Cap Rate
14.88%
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
$14,238
Deductible property tax
$2,970
Your total deduction
$6,175
Your adjusted annual income
$150,000 - $6,175 = $143,825
Taxes on $143,825 (30%)
$43,147
Your old tax bill
$45,000
Your new tax bill
$43,147
Estimated tax savings
$1,853
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com