39030 Willow Landing Rd Big Bear Lake, California, 92315
3 bed • 2 bath • 8 guests • $950,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$100,442
Profit (Cash Flow)
$10,225
Cap Rate
7.8%
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 (USA)
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
$45,088
Deductible property tax
$9,405
Your total deduction
$125,276
Your adjusted annual income
$150,000 - $125,276 = $24,724
Taxes on $24,724 (30%)
$7,417
Your old tax bill
$45,000
Your new tax bill
$7,417
Estimated tax savings
$37,583
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