BNBCalc.com Investment Analysis Report of 2161 Pinewood Dr, South Lake Tahoe, CA 96150, USA

3 bed • 1 bath • 10 guests • $624,000

BNB

Calc

Return Metrics

7.89% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.89%

Cap Rate

8.66%

Return on Investment

24.26%

Annual Revenue

$77,870

AirDNA projects $410/night at 52% occupancy ($77,870).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,984

Annual Expenses

$23,803

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,349

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$649

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$29,616

Deductible property tax

$6,178

Est. Depreciation Value

$292,672

Profit on this property

$54,067

Your total deduction

$274,398

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,398)

-$124,398

Your old tax bill

$45,000

Your new tax bill

-$37,320

Estimated tax savings

$82,320

property-location

2161 Pinewood Dr South Lake Tahoe, California, 96150-5146

3 bed • 1 bath • 10 guests

Est. $2,993/mo

Agent

Inquire about this property

Contact Agent

$77,870

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.89%

Cap Rate

8.66%

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 est deduction will be...

Deductible mortgage interest

$29,616

Deductible property tax

$6,178

Your total deduction

$75,016

Your adjusted annual income

$150,000 - $75,016 = $74,984

Taxes on $74,984 (30%)

$22,495

Your old tax bill

$45,000

Your new tax bill

$22,495

Estimated tax savings

$22,505

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com