449 Mountainaire Ln Big Bear Lake, California, 92315
2 bed • 2 bath • 6 guests
Est. $2,278/mo
Inquire about this property
Contact Chris
$492,900
Zestimate
Airbnb Investor Score
-$762
Annual Profit
3.7%
Cap Rate
-0.2%
Cash on Cash
$35,966
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $334/night at 38% occupancy.Projected nightly rate is $229/night at 43% occupancy.
Top 38% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$37,140
Avg annual revenue
43%
Avg occupancy rate
$229
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
-$762
Profit
Revenue
$35,966
Operating Expenses
$18,356
Operating Income
$17,610
Mortgage & Taxes
$18,372
Profit (Cash Flow)
-$762
$355,750
Cash Investment
Down Payment
$285,000
Renos & Furnishing
$56,500
Closing Costs
$14,250
Total
$355,750
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.21%
Cap Rate
3.7%
STR 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 est deduction will be...
Deductible mortgage interest
$11,272
Deductible property tax
$4,703
Your total deduction
$58,014
Your adjusted annual income
$150,000 - $58,014 = $91,986
Taxes on $91,986 (30%)
$27,596
Your old tax bill
$45,000
Your new tax bill
$27,596
Estimated tax savings
$17,404
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
7,370 sqft
Year built:
1992
Size:
1,088 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 7,370 sqft
- Building area: 1,088 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: Neighborhood
- Parking: Garage - Attached
- Amenities: Dishwasher, Gas Oven, Gas Range, Refrigerator
- Price per square foot: $453
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0309046100000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $320,589
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $492,900
Schools
- Middle School: Big Bear Middle School with 5/10 star rating
- High School: Big Bear High School with 6/10 star rating