27591 W Shore Rd Lake Arrowhead, California, 92352
4 bed • 4.5 bath • 12 guests
Est. $7,434/mo
Inquire about this property
Contact Agent
$1,557,900
Zestimate
Airbnb Investor Score
$24,994
Annual Profit
2.6%
Cap Rate
1.9%
Cash on Cash
$62,091
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $606/night at 41% occupancy.Projected nightly rate is $366/night at 45% occupancy.
Top 58% of comparables
Top 33% 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.
$63,083
Avg annual revenue
45%
Avg occupancy rate
$366
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$70k
$125k
$185k
Sign up to see the data on 40 all comparables
$24,995
Profit
Revenue
$62,091
Operating Expenses
$21,752
Operating Income
$40,340
Mortgage & Taxes
$15,345
Profit (Cash Flow)
$24,995
$1,641,316
Cash Investment
Down Payment
$1,550,000
Renos & Furnishing
$44,816
Closing Costs
$46,500
Total
$1,641,316
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
2%
Revenue Appreciation
10%
Cash on Cash Return
1.9%
Cap Rate
2.6%
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
$0
Deductible property tax
$15,345
Your total deduction
$150,394
Your adjusted annual income
$150,000 - $150,394 = -$394
Taxes on -$394 (30%)
-$118
Your old tax bill
$45,000
Your new tax bill
-$118
Estimated tax savings
$45,118
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:
5,290 sqft
Year built:
2022
Size:
3,102 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 5,290 sqft
- Building area: 3,102 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: Lake, Trees/Woods
- Parking: Boat, Direct Access, RV Access/Parking
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0333222200000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $900,510
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,557,900
Schools
- Middle School: Mary P. Henck Intermediate School with 3/10 star rating
- High School: Rim Of The World Senior High School with 7/10 star rating