BNBCalc.com Investment Analysis Report of 1485 Crystal Air Dr, South Lake Tahoe, CA 96150, USA

6 bed • 5 bath • 16 guests • $1,200,000

BNB

Calc

Return Metrics

39.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

39.47%

Cap Rate

16.32%

Return on Investment

55.88%

Annual Revenue

$240,922

AirDNA projects $1118/night at 59% occupancy ($240,922).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,750

Annual Expenses

$45,000

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,708

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,008

Management & Platform Fees

$602

Platform Fee (i.e. Airbnb)

$602

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$562,437

Profit on this property

$195,922

Your total deduction

$435,348

So, your new taxable income is your previous income minus your total deduction ($150,000 - $435,348)

-$285,348

Your old tax bill

$45,000

Your new tax bill

-$85,604

Estimated tax savings

$130,604

1485 Crystal Air Dr South Lake Tahoe, California, 96150-4986

6 bed • 5 bath • 16 guests • $1,200,000

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

$240,922

Profit (Cash Flow)

$114,982

Cap Rate

16.3%

Annual Revenue

$240,922

AirDNA projects $1,118/night at 59% occupancy ($240,922)

Occupancy Rate

Avg Daily Rate

Return Metrics

39.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

39.47%

Cap Rate

16.32%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$52,196

Your adjusted annual income

$150,000 - $52,196 = $97,804

Taxes on $97,804 (30%)

$29,341

Your old tax bill

$45,000

Your new tax bill

$29,341

Estimated tax savings

$15,659

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