2605 Elwood Ave South Lake Tahoe, California, 96150-2947
2 bed • 1 bath • 10 guests • $499,000
Annual Revenue
$65,452
Profit (Cash Flow)
$29,379
Cap Rate
10.2%
Annual Revenue
AirDNA projects $280/night at 64% occupancy ($65,452)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.85% 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
10.85%
Cap Rate
10.18%
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
$14,427
Deductible property tax
$3,792
Your total deduction
$41,932
Your adjusted annual income
$150,000 - $41,932 = $108,068
Taxes on $108,068 (30%)
$32,421
Your old tax bill
$45,000
Your new tax bill
$32,421
Estimated tax savings
$12,579
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