117 Lagunita Ln Big Bear Lake, California, 92315
3 bed • 2 bath • 9 guests
Est. $7,269/mo
This property is for sale!
Contact Agent
$64,842
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $433/night at 41% occupancy.Projected nightly rate is $399/night at 50% occupancy.
Top 61% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$78,599
Avg annual revenue
50%
Avg occupancy rate
$399
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$135k
$195k
Sign up to see the data on 10 all comparables
-$59,505
Profit
Revenue
$64,842
Operating Expenses
$22,109
Operating Income
$42,732
Mortgage & Taxes
$102,238
Profit (Cash Flow)
-$59,505
$357,088
Cash Investment
Down Payment
$303,120
Renos & Furnishing
$8,500
Closing Costs
$45,468
Total
$357,088
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.66%
Cap Rate
2.81%
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
$71,932
Deductible property tax
$15,004
Your total deduction
$121,011
Your adjusted annual income
$150,000 - $121,011 = $28,989
Taxes on $28,989 (30%)
$8,697
Your old tax bill
$45,000
Your new tax bill
$8,697
Estimated tax savings
$36,303
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:
2,948 sqft
Year built:
1959
Size:
1,764 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 453 Cienega Rd | 3 | 3 | 2,795 | - | 13,500 | 1960 | $955,000 | 32 |
| 800 Edgemoor Rd | 3 | 3 | 2,066 | - | 10,064 | 2016 | $945,000 | 35 |
| 569 Lakewood Ln | 2 | 2 | 1,069 | - | 3,000 | 1984 | $400,000 | 52 |
| 39981 Ohio Ln | 2 | 1 | 797 | - | 7,040 | 1953 | $490,000 | 35 |
| 39592 Forest Rd | 3 | 2 | 2,274 | - | 13,600 | 1956 | $1,818,000 | 80 |
| 468 Temple Ln | 3 | 1 | 1,087 | - | 3,162 | 1946 | $575,000 | 28 |
| 40192 Narrow Ln | 3 | 2 | 1,421 | - | 5,564 | 1968 | $0 | - |
| 576 Vista Ln | 3 | 2 | 1,260 | - | 6,606 | 1962 | $749,000 | 13 |
| 651 Cienega Rd | 3 | 2 | 816 | - | 10,585 | 1977 | $670,000 | 49 |
| 567 Highland Rd | 3 | 1 | 1,320 | - | 5,824 | 1964 | $535,000 | 269 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 2,948 sqft
- Building area: 1,764 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0307-071-45-0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,030,300
- County Est. Land Value: -
- Assessed Land Value: $696,692
- County Est. Structure Value: -
Market Estimate: $892,278
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $769,000 | 0% | Zilka,Tr |
| Invalid Date | $325,500 | 75% | Thomas G Miller, Sally J Miller |
| Invalid Date | $95,000 | 100% | Ronald Erwin, Cheryl Erwin |
Ownership
- Name: Zilka,Tr
- Owner Occupied: No
- Owner Mailing Address: 20721 Fortuna Del Norte, Escondido, Ca 92029
- Years Owned: 238
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No