641 Silver Tip Dr Big Bear Lake, California, 92315
3 bed • 1 bath • 6 guests
Est. $2,158/mo
Inquire about this property
Contact Agent
$487,300
Zestimate
Airbnb Investor Score
-$2,321
Annual Profit
7.0%
Cap Rate
-2.9%
Cash on Cash
$52,029
Annual Revenue
BNBCalc predicts this property will get $224 per night with 44% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 13% of comparables
Top 26% 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.
$39,734
Avg annual revenue
44%
Avg occupancy rate
$224
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$60k
$80k
Sign up to see the data on 40 all comparables
-$2,321
Profit
Revenue
$52,029
Operating Expenses
$20,444
Operating Income
$31,585
Mortgage & Taxes
$33,906
Profit (Cash Flow)
-$2,321
$53,250
Cash Investment
Down Payment
$45,000
Renos & Furnishing
$8,250
Total
$53,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.93%
Cap Rate
7.01%
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
$24,433
Deductible property tax
$4,455
Your total deduction
$47,565
Your adjusted annual income
$150,000 - $47,565 = $102,435
Taxes on $102,435 (30%)
$30,731
Your old tax bill
$45,000
Your new tax bill
$30,731
Estimated tax savings
$14,269
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:
5,220 sqft
Year built:
1962
Size:
1,109 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5,220 sqft
- Building area: 1,109 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: Mountain(s), Trees/Woods
- Parking: Driveway
- Amenities: -
- Price per square foot: $436
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 2328546210000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $310,938
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $483,700
Schools
- Middle School: Big Bear Middle School with 5/10 star rating
- High School: Big Bear High School with 6/10 star rating