Demo ModeSign Up
You're viewing a demo with sample data. Sign up free to track your own properties.
Back to Demo
Mountain View Cabin
STR89 Pine Ridge Rd, Lake Tahoe, CA 96150
75% ownership
2026
Income
$135,200+13.6%
Expenses
$69,690+5.2%
Net
$65,510+24.2%
2025
Income$118,976
Expenses$66,220
Net$52,756
Depreciation (27.5-Year Straight-Line)
Purchase Price
$925,000
Building Value
$647,500
Annual Depreciation
$23,545
Years Remaining
22.5 of 27.5
Income vs Expenses — 2026
Income Expenses
Expense Breakdown — 2026
Mortgage Interest
36%$25,200
Cleaning & Maintenance
27%$18,700
Taxes (Property Tax)
11%$7,440
Insurance
7%$4,560
Utilities — Electric
4%$2,640
Other — Snow Removal
4%$2,550
Repairs
3%$2,150
Utilities — Gas
3%$1,800
Supplies
2%$1,650
Utilities — Water / Sewer
2%$1,140
Utilities — Internet
2%$1,080
Utilities — Security / Alarm
1%$780
Total$69,690