29054 Alder Terrace Lake Arrowhead, California, 92321
3 bed • 1 bath • 9 guests
Est. $2,038/mo
Inquire about this property
Contact Agent
$52,924
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $345/night at 42% occupancy.Projected nightly rate is $252/night at 43% occupancy.
Top 41% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$45,076
Avg annual revenue
43%
Avg occupancy rate
$252
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$60k
$85k
Sign up to see the data on 10 all comparables
$3,695
Profit
Revenue
$52,924
Operating Expenses
$20,560
Operating Income
$32,364
Mortgage & Taxes
$28,669
Profit (Cash Flow)
$3,695
$106,000
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$8,250
Closing Costs
$12,750
Total
$106,000
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.48%
Cap Rate
7.61%
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
$20,171
Deductible property tax
$4,208
Your total deduction
$39,548
Your adjusted annual income
$150,000 - $39,548 = $110,452
Taxes on $110,452 (30%)
$33,136
Your old tax bill
$45,000
Your new tax bill
$33,136
Estimated tax savings
$11,864
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com