39030 Willow Landing Rd
Big Bear Lake, California, 92315
3 bed • 2 bath • 8 guests • $950,000
Annual Revenue
$100,442
Profit (Cash Flow)
$10,224
Cash on Cash Return
4.1%
Annual Revenue
AirDNA projects $433/night at 46% occupancy ($72,749).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.13% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.13%
Cap Rate
7.82%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$45,087
Deductible property tax
$9,405
Your total deduction
$138,044
Your adjusted annual income
$150,000 - $138,044 = $11,955
Taxes on $11,955 (30%)
$3,586
Your old tax bill
$45,000
Your new tax bill
$3,586
Estimated tax savings
$41,413
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com