433 Dixie Ln
Big Bear Lake, California, 92315
2 bed • 1 bath • 4 guests • $449,900
Annual Revenue
$57,299
Profit (Cash Flow)
$5,822
Cash on Cash Return
5.6%
Annual Revenue
AirDNA projects $296/night at 53% occupancy ($57,299).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.62% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.62%
Cap Rate
8.03%
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
$21,352
Deductible property tax
$4,454
Your total deduction
$55,755
Your adjusted annual income
$150,000 - $55,755 = $94,244
Taxes on $94,244 (30%)
$28,273
Your old tax bill
$45,000
Your new tax bill
$28,273
Estimated tax savings
$16,726
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