1308 Buffalo Ct Big Bear Lake, California
5 bed • 4 bath • 15 guests
Purchase Price
Est. $3,631/mo
$817,400
Zestimate
$100,099
Annual Revenue
Median of 8 comps selected by Kurt, creator of this analysis.
- Avg Daily Rate
- $796
- Occupancy
- 34%
$5k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,272
Profit
Revenue
$100,099
Operating Expenses
$21,688
Operating Income
$78,411
Mortgage & Taxes
$55,139
Profit (Cash Flow)
$23,272
$205,978
Cash Investment
Down Payment
$163,480
Renos & Furnishing
$17,976
Closing Costs
$24,522
Total
$205,978
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.29%
Cap Rate
9.59%
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
$38,795
Deductible property tax
$8,092
Estimated gross deduction
$234,204
Your income tax rate
Estimated tax savings
$70,261
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...