700 W Country Club Blvd
Big Bear, California, 92314
2 bed • 1 bath • 5 guests • $305,000
Annual Revenue
$47,299
Profit (Cash Flow)
$6,902
Cash on Cash Return
9.0%
Annual Revenue
AirDNA projects $259/night at 50% occupancy ($47,299).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.03% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.03%
Cap Rate
9%
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
$14,475
Deductible property tax
$3,019
Your total deduction
$38,848
Your adjusted annual income
$150,000 - $38,848 = $111,151
Taxes on $111,151 (30%)
$33,345
Your old tax bill
$45,000
Your new tax bill
$33,345
Estimated tax savings
$11,654
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