725 Fairview Blvd Incline Village, Nevada, 89451
4 bed • 4 bath • 14 guests • $1,300,000
Annual Revenue
$56,248
Profit (Cash Flow)
-$52,429
Cap Rate
2.7%
Annual Revenue
AirDNA projects $280/night at 55% occupancy ($56,248)
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.91% 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
-16.91%
Cap Rate
2.71%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$232,479
Your adjusted annual income
$150,000 - $232,479 = -$82,479
Taxes on -$82,479 (30%)
-$24,744
Your old tax bill
$45,000
Your new tax bill
-$24,744
Estimated tax savings
$69,744
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