663 Arth Dr Crestline, California, 92325
3 bed • 2 bath • 8 guests
Est. $2,419/mo
Inquire about this property
Contact Agent
$504,400
Zestimate
$40,323
Annual Revenue
BNBCalc predicts this property will get $205 per night with 41% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$36,103
Avg annual revenue
41%
Avg occupancy rate
$205
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$65k
$95k
Sign up to see the data on 10 all comparables
-$12,624
Profit
Revenue
$40,323
Operating Expenses
$18,922
Operating Income
$21,401
Mortgage & Taxes
$34,025
Profit (Cash Flow)
-$12,624
$124,512
Cash Investment
Down Payment
$100,880
Renos & Furnishing
$8,500
Closing Costs
$15,132
Total
$124,512
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.13%
Cap Rate
4.24%
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
$23,939
Deductible property tax
$4,994
Your total deduction
$73,207
Your adjusted annual income
$150,000 - $73,207 = $76,793
Taxes on $76,793 (30%)
$23,038
Your old tax bill
$45,000
Your new tax bill
$23,038
Estimated tax savings
$21,962
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:
5,740 sqft
Year built:
1978
Size:
1,608 sqft
Type:
SFR
Parking:
1
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 5,740 sqft
- Building area: 1,608 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0339-133-08-0000
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $202,994
- County Est. Land Value: -
- Assessed Land Value: $37,133
- County Est. Structure Value: -
Market Estimate: $472,393
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/11/19 | $0 | 0% | Larson Family Living Trust |
| 05/06/09 | $164,000 | 80% | Christopher Cash |
| 01/07/08 | $330,157 | 0% | Federal Natl Mtg Assn Fnma |
| Invalid Date | $0 | 0% | Happle B James |
| Invalid Date | $280,000 | 80% | Happle B James |
| Invalid Date | $172,500 | 98% | Roland Reich |
| Invalid Date | $0 | 0% | Herbert Etal Segall |
| Invalid Date | $0 | 0% | Herbert Segall |
| Invalid Date | $0 | 0% | Corpanex Inc |
| Invalid Date | $139,000 | 80% | Segall Herbert & |
Ownership
- Name: Larson Family Living Trust
- Owner Occupied: No
- Owner Mailing Address: 5042 Wagon Wheel Dr, Yorba Linda, Ca 92886
- Years Owned: 179
- Home Equity: $309,789
- Mortgage Balance Remaining: $111,611
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Mary P. Henck Intermediate School with 5/10 star rating
- High School: Rim Of The World Senior High School with 6/10 star rating