3679 Larch Ave South Lake Tahoe, California, 96150
0 bed • 1 bath • 4 guests • $399,000
Annual Revenue
$27,759
Profit (Cash Flow)
-$16,434
Cap Rate
2.6%
Annual Revenue
AirDNA projects $152/night at 50% occupancy ($27,759)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.47% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.47%
Cap Rate
2.62%
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
$18,937
Deductible property tax
$3,950
Your total deduction
$71,488
Your adjusted annual income
$150,000 - $71,488 = $78,512
Taxes on $78,512 (30%)
$23,554
Your old tax bill
$45,000
Your new tax bill
$23,554
Estimated tax savings
$21,446
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