526 Catalina Rd
Big Bear Lake, California, 92315
3 bed • 2 bath • 7 guests • $334,900
Annual Revenue
$84,327
Profit (Cash Flow)
$37,100
Cash on Cash Return
43.4%
Annual Revenue
AirDNA projects $444/night at 52% occupancy ($84,327).
Occupancy Rate
Avg Daily Rate
Return Metrics
43.37% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.37%
Cap Rate
17.82%
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
$15,894
Deductible property tax
$3,315
Your total deduction
$14,183
Your adjusted annual income
$150,000 - $14,183 = $135,816
Taxes on $135,816 (30%)
$40,744
Your old tax bill
$45,000
Your new tax bill
$40,744
Estimated tax savings
$4,255
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