1117 Crater Mountain Dr Big Bear, California
5 bed • 3 bath • 15 guests
Purchase Price
Est. $3,415/mo
$768,700
Zestimate
$82,870
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $782
- Occupancy
- 29%
$5k
$80k
$150k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,139
Profit
Revenue
$82,870
Operating Expenses
$33,154
Operating Income
$49,716
Mortgage & Taxes
$51,854
Profit (Cash Flow)
-$2,139
$196,017
Cash Investment
Down Payment
$153,740
Renos & Furnishing
$19,216
Closing Costs
$23,061
Total
$196,017
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.09%
Cap Rate
6.46%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$36,483
Deductible property tax
$7,610
Estimated gross deduction
$220,943
Your income tax rate
Estimated tax savings
$66,283
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...