2074 Traverse Ct
South Lake Tahoe, California, 96150
3 bed • 3 bath • 10 guests • $1,175,000
Annual Revenue
$142,401
Profit (Cash Flow)
$30,949
Cap Rate
9.4%
Annual Revenue
AirDNA projects $513/night at 76% occupancy ($142,401)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.09% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.09%
Cap Rate
9.37%
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
$55,767
Deductible property tax
$11,632
Your total deduction
$131,553
Your adjusted annual income
$150,000 - $131,553 = $18,447
Taxes on $18,447 (30%)
$5,534
Your old tax bill
$45,000
Your new tax bill
$5,534
Estimated tax savings
$39,466
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