1591 Tuolumne Rd Big Bear, California
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,510/mo
$547,200
Zestimate
$35,637
Annual Revenue
Median of 25 comps selected by Chilli, creator of this analysis.
- Avg Daily Rate
- $381
- Occupancy
- 26%
$5k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,109
Profit
Revenue
$35,637
Operating Expenses
$22,055
Operating Income
$13,582
Mortgage & Taxes
$16,691
Profit (Cash Flow)
-$3,109
$13,296
Cash Investment
Renos & Furnishing
$13,296
Total
$13,296
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.39%
Cap Rate
3.99%
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
$7,331
Deductible property tax
$3,366
Estimated gross deduction
$90,358
Your income tax rate
Estimated tax savings
$27,107
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...