43134 Moonridge Rd
Big Bear Lake, California, 92315
3 bed • 2 bath • 7 guests • $650,000
Annual Revenue
$50,330
Profit (Cash Flow)
-$9,499
Cash on Cash Return
-5.0%
Annual Revenue
AirDNA projects $442/night at 33% occupancy ($53,274).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.98% 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
-4.98%
Cap Rate
3.06%
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
$13,621
Deductible property tax
$5,265
Your total deduction
$99,904
Your adjusted annual income
$150,000 - $99,904 = $50,095
Taxes on $50,095 (30%)
$15,028
Your old tax bill
$45,000
Your new tax bill
$15,028
Estimated tax savings
$29,971
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