BNBCalc.com Investment Analysis Report of 1340 Wildwood Ave, South Lake Tahoe, CA 96150, USA

5 bed • 4 bath • 16 guests • $1,100,000

BNB

Calc

Return Metrics

0.52% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.52%

Cap Rate

6.87%

Return on Investment

16.98%

Annual Revenue

$102,597

AirDNA projects $530/night at 53% occupancy ($102,597).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,251

Annual Expenses

$27,018

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,555

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$855

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$514,941

Profit on this property

$75,579

Your total deduction

$502,458

So, your new taxable income is your previous income minus your total deduction ($150,000 - $502,458)

-$352,458

Your old tax bill

$45,000

Your new tax bill

-$105,737

Estimated tax savings

$150,737

1340 Wildwood Ave South Lake Tahoe, California, 96150-8620

5 bed • 4 bath • 16 guests • $1,100,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$102,597

Profit (Cash Flow)

$1,383

Cap Rate

6.9%

Annual Revenue

$102,597

AirDNA projects $530/night at 53% occupancy ($102,597)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.52% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.52%

Cap Rate

6.87%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$52,207

Deductible property tax

$10,890

Your total deduction

$151,674

Your adjusted annual income

$150,000 - $151,674 = -$1,674

Taxes on -$1,674 (30%)

-$502

Your old tax bill

$45,000

Your new tax bill

-$502

Estimated tax savings

$45,502

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