161 Pine Ridge Rd Crestline, California, 92325-9485
3 bed • 4 bath • 9 guests
Est. $2,854/mo

Inquire about this property
Contact Agent
$60,192
Annual Revenue
AirDNA projects $412/night at 40% occupancy ($60,192.21).
Top 101% of comparables
Top 101% of comparables
-$850
Profit
Revenue
$60,192
Operating Expenses
$20,905
Operating Income
$39,287
Mortgage & Taxes
$40,137
Profit (Cash Flow)
-$850
$145,850
Cash Investment
Down Payment
$119,000
Renos & Furnishing
$9,000
Closing Costs
$17,850
Total
$145,850
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.58%
Cap Rate
6.6%
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
$28,239
Deductible property tax
$5,890
Your total deduction
$129,968
Your adjusted annual income
$150,000 - $129,968 = $20,032
Taxes on $20,032 (30%)
$6,010
Your old tax bill
$45,000
Your new tax bill
$6,010
Estimated tax savings
$38,990
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com