695 Cove Dr Big Bear Lake, California, 92315
4 bed • 4 bath • 4 guests • $1,710,000
Annual Revenue
$151,211
Profit (Cash Flow)
$10,606
Cap Rate
7.2%
Annual Revenue
AirDNA projects $835/night at 45% occupancy ($137,240)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.74% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
0%
Cash on Cash Return
2.74%
Cap Rate
7.17%
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 estimated deduction will be...
Deductible mortgage interest
$70,894
Deductible property tax
$21,375
Your total deduction
$222,871
Your adjusted annual income
$150,000 - $222,871 = -$72,871
Taxes on -$72,871 (30%)
-$21,861
Your old tax bill
$45,000
Your new tax bill
-$21,861
Estimated tax savings
$66,861
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