39179 Chincapin Rd Big Bear Lake, California, 92315
5 bed • 2 bath • 12 guests • $600,000
Annual Revenue
$98,123
Profit (Cash Flow)
$31,223
Cap Rate
11.9%
Annual Revenue
AirDNA projects $597/night at 45% occupancy ($98,123)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.74% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.74%
Cap Rate
11.94%
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
$28,477
Deductible property tax
$5,940
Your total deduction
$53,308
Your adjusted annual income
$150,000 - $53,308 = $96,692
Taxes on $96,692 (30%)
$29,008
Your old tax bill
$45,000
Your new tax bill
$29,008
Estimated tax savings
$15,992
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