42897 Encino Rd
Big Bear Lake, California, 92315
2 bed • 1 bath • 4 guests • $455,000
Annual Revenue
$41,166
Profit (Cash Flow)
-$7,085
Cash on Cash Return
-6.4%
Annual Revenue
AirDNA projects $277/night at 39% occupancy ($39,457).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.38% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.38%
Cap Rate
5.18%
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
$21,594
Deductible property tax
$4,504
Your total deduction
$73,368
Your adjusted annual income
$150,000 - $73,368 = $76,631
Taxes on $76,631 (30%)
$22,989
Your old tax bill
$45,000
Your new tax bill
$22,989
Estimated tax savings
$22,010
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