404 Oriole Dr Big Bear Lake, California
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,541/mo
$558,800
Zestimate
$54,022
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $572
- Occupancy
- 26%
$10k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,938
Profit
Revenue
$54,022
Operating Expenses
$26,375
Operating Income
$27,647
Mortgage & Taxes
$38,585
Profit (Cash Flow)
-$10,938
$142,808
Cash Investment
Down Payment
$114,400
Renos & Furnishing
$11,248
Closing Costs
$17,160
Total
$142,808
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.65%
Cap Rate
4.83%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$27,148
Deductible property tax
$5,663
Estimated gross deduction
$163,492
Your income tax rate
Estimated tax savings
$49,047
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...