1000 Eagle Mountain Dr Big Bear, California, 92314
4 bed • 2 bath • 12 guests
Est. $2,839/mo
Inquire about this property
Contact Agent
$591,800
Zestimate
Airbnb Investor Score
-$4,538
Annual Profit
6.0%
Cap Rate
-3.1%
Cash on Cash
$56,394
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $430/night at 83% occupancy.Projected nightly rate is $386/night at 40% occupancy.
Top 48% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$60,307
Avg annual revenue
40%
Avg occupancy rate
$386
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
-$4,538
Profit
Revenue
$56,394
Operating Expenses
$21,011
Operating Income
$35,382
Mortgage & Taxes
$39,921
Profit (Cash Flow)
-$4,538
$146,614
Cash Investment
Down Payment
$118,360
Renos & Furnishing
$10,500
Closing Costs
$17,754
Total
$146,614
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.09%
Cap Rate
5.97%
STR 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 est deduction will be...
Deductible mortgage interest
$28,087
Deductible property tax
$5,859
Your total deduction
$64,616
Your adjusted annual income
$150,000 - $64,616 = $85,384
Taxes on $85,384 (30%)
$25,615
Your old tax bill
$45,000
Your new tax bill
$25,615
Estimated tax savings
$19,385
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
0.73 sqft
Year built:
1972
Size:
1,970 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Fireplace(s), Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.73 sqft
- Building area: 1,970 sqft
- Garage: No
- Heating: Central, fireplace(s), natural gas
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: Mountain(s), Neighborhood, Trees/Woods
- Parking: Driveway, Asphalt, Off Street, On Site
- Amenities: Dishwasher, Free-Standing Range, Freezer, Disposal, Gas Oven, Gas Range, Gas Water Heater, Microwave, Refrigerator, Water Heater, Dryer, Washer
- Price per square foot: $300
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0313341030000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $612,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $591,800
Schools
- Middle School: Big Bear Middle School with 5/10 star rating
- High School: Big Bear High School with 6/10 star rating