764 Modesto Ave South Lake Tahoe, California
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $4,721/mo
$1,062,700
Zestimate
$68,920
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $494
- Occupancy
- 38%
$0k
$50k
$100k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,523
Profit
Revenue
$68,920
Operating Expenses
$29,876
Operating Income
$39,044
Mortgage & Taxes
$10,521
Profit (Cash Flow)
$28,523
$18,288
Cash Investment
Renos & Furnishing
$18,288
Total
$18,288
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.56%
Cap Rate
3.67%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$0
Deductible property tax
$10,521
Estimated gross deduction
$252,526
Your income tax rate
Estimated tax savings
$75,758
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...