26785 Crestview Dr Idyllwild-Pine Cove, California, 92549
3 bed • 3 bath • 9 guests
Est. $2,134/mo
Inquire about this property
Contact Agent
$487,000
Zestimate
Airbnb Investor Score
$534
Annual Profit
6.9%
Cap Rate
0.5%
Cash on Cash
$50,842
Annual Revenue
BNBCalc predicts this property will get $290 per night with 48% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$52,174
Avg annual revenue
48%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
$534
Profit
Revenue
$50,842
Operating Expenses
$20,289
Operating Income
$30,553
Mortgage & Taxes
$30,018
Profit (Cash Flow)
$534
$111,100
Cash Investment
Down Payment
$89,000
Renos & Furnishing
$8,750
Closing Costs
$13,350
Total
$111,100
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.48%
Cap Rate
6.86%
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
$21,120
Deductible property tax
$4,406
Your total deduction
$44,759
Your adjusted annual income
$150,000 - $44,759 = $105,241
Taxes on $105,241 (30%)
$31,572
Your old tax bill
$45,000
Your new tax bill
$31,572
Estimated tax savings
$13,428
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:
6,534 sqft
Year built:
1979
Size:
1,238 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Wall Furnace, Fireplace(s), Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 6,534 sqft
- Building area: 1,238 sqft
- Garage: No
- Heating: Central, wall furnace, fireplace(s), electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: Mountain(s), Trees/Woods
- Parking: Oversized, Driveway
- Amenities: Dishwasher, Electric Range, Microwave, Refrigerator, Electric Cooking, Water Heater
- Price per square foot: $393
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 565244016
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $462,978
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $487,000
Schools
- High School: Hemet High School with 6/10 star rating