BNBCalc Short Term Rental Investment Analysis 1106 Rocky Mountain Rd, Big Bear, CA, 92314

2 bed • 2 bath • 6 guests • $674,999

BNB

Calc

Annual Revenue

$28,927

Profit (Cash Flow)

-$34,047

Cap Rate

1.7%

Annual Revenue

$28,927

AirDNA projects $248/night at 39% occupancy ($35,326). Airbtics projects $176/night at 45% occupancy ($28,927). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $176 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$20,948	$26,406	$38,601	$67,879
Occupancy	35%	40%	52%	72%
Nightly Rate	$151	$165	$187	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Big Bear Phoenix Chalet	$37,195	$132	74%	2	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (445)
Modern Playhouse near Big Bear Lake	$22,870	$160	37%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (111)
Cozy Mountain Cabin; Ski Views!	$33,657	$184	47%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (220)
Eagles Nest - Contemporary Vacation Getaway	$24,917	$169	35%	2	1	2	$125	❌	✅	❌	N / Y	⭐️ 5 (108)
Modern A-Frame by Snow Play, Forest & Lake w/Spa	$83,748	$292	72%	2	2	2	$230	✅	✅	❌	Y / Y	⭐️ 5 (99)
Beautiful Cabin Arcade Spa BBQ Firepit	$34,278	$136	60%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (34)
Modern Getaway, 2 blocks away from Snowplay	$22,297	$154	36%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (602)
Adorable Cabin Retreat!	$39,283	$211	41%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Aerobear Den • Fenced • Pup Friendly • Spa	$37,170	$152	60%	2	1	2	$135	❌	✅	✅	Y / Y	⭐️ 4.5 (267)
Modern Grizzly Basin W/Spa Fenced Yard	$38,439	$178	53%	2	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (53)
Cozy Cabin w/ Hot Tub, Fireplace & Fenced Yard	$36,152	$189	46%	2	1	1	$160	❌	✅	✅	N / Y	⭐️ 5 (67)
Spa Log Mt Cabin-3 Min Walk 2 Go Carts + Wi-Fi	$51,622	$141	84%	2	1	1	$110	❌	✅	❌	Y / Y	⭐️ 5 (646)
Big Bear Berghuis- Quiet Retreat w/ Mountain Views	$32,910	$125	66%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (176)
Two Bedroom Cabin w/ Private Hot Tub	$28,002	$170	40%	2	1	1	$140	❌	✅	❌	Y / Y	⭐️ 4.8 (86)
Lazy Bear Cabin, one block away from Snow Play.	$32,887	$168	46%	2	1	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (254)
Cozy Cabin w/ Deck & Fireplace in Big Bear!	$22,593	$149	38%	2	1	2	$124	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
The Resting Bear Retreat - Dog Friendly/Fenced	$21,940	$149	36%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (42)
Dog Friendly/Cozy Cabin/8 min 2 The Village Shops	$21,223	$146	35%	2	1.5	2	$125	❌	❌	✅	N / Y	⭐️ 5 (112)
Mountain Lane Retreat- Close to Family Fun!	$23,871	$123	48%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (125)
The Cozy Gambrel • Near Skiing & Sledding • HotTub	$35,276	$240	37%	2	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (192)
Casa del Oso \| Close to Skiing, Lake & Village	$22,342	$153	35%	2	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (57)
NEAR\|Snowplay\|SLOPES\|Village\| \|ZOO\|Hiking\|LAKE	$38,911	$167	62%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (139)
Jay Bird Landing-Oktoberfest-Spa	$42,738	$286	38%	2	1.5	1	$152	❌	✅	✅	Y / Y	⭐️ 5 (15)
HotTub/GameRoom With King Bed!	$37,145	$199	51%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (44)
Big Bear: Walk to Wildlife Reserve & Hiking Trails	$61,909	$163	98%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (518)
🐻 Cozy Big Bear Cabin with big gated backyard 🐶	$17,619	$137	31%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.5 (174)
Cozy Bear Cabin-Walk to BB Snow Play & Octoberfest	$19,441	$132	38%	2	1	1	$110	❌	❌	❌	N / Y	⭐️ 5 (244)
Snug and Cozy Little Cabin	$22,747	$187	31%	2	1	1	$100	❌	✅	✅	N / Y	⭐️ 5 (169)
Cozy 2 Bedroom Cabin in Big Bear City	$32,868	$172	51%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Fenced yard \| Pets ok \| Firepit \| Near ski resort	$25,896	$167	41%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (272)
Walk 2 Lake, Go-Karts*Dining +Fenced Yard 4 Pets	$32,460	$161	52%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (73)
Stōkhaus A-frame \| Retro Retreat with Hot Tub	$47,501	$255	49%	2	1	2	$95	❌	✅	✅	N / Y	⭐️ 5 (290)
Modern Mountain Retreat+Hottub+BBQ+Firepl+Location	$47,464	$169	72%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (85)

Return Metrics

-21.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$34,046	-$68,093	-$102,139	-$136,186	-$170,232	-$340,465	-$1,021,396
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$539,999	$539,999	$539,999	$539,999	$539,999	$539,999	$539,999
Down Payment	$134,999	$134,999	$134,999	$134,999	$134,999	$134,999	$134,999
Property Appreciation	$20,249	$41,107	$62,590	$84,718	$107,509	$232,143	$963,400
Total Return	$661,202	$648,013	$635,450	$623,531	$612,276	$566,676	$617,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.04%

Cap Rate

1.7%

Return on Investment

-4.42%

1106 Rocky Mountain Rd Big Bear, California, 92314

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,238/mo

Inquire about this property

Contact Agent

$427,900

Zestimate

-84

Airbnb Investor Score

-$34,046

Annual Profit

1.7%

Cap Rate

-21.0%

Cash on Cash

$28,927

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 39% occupancy.Projected nightly rate is $176/night at 45% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$31,815

Avg annual revenue

45%

Avg occupancy rate

$176

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$60k

$85k

-$34,047

Profit

Revenue

$28,927

Operating Expenses

$17,441

Operating Income

$11,487

Mortgage & Taxes

$45,533

Profit (Cash Flow)

-$34,047

$161,750

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$6,500

Closing Costs

$20,250

Total

$161,750

DSCR Ratio

Weak

0.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.04%

Cap Rate

1.7%

Return on Investment

-4.42%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$32,036

Deductible property tax

$6,682

Your total deduction

$101,815

Your adjusted annual income

$150,000 - $101,815 = $48,185

Taxes on $48,185 (30%)

$14,456

Your old tax bill

$45,000

Your new tax bill

$14,456

Estimated tax savings

$30,544

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:

7,209 sqft

Year built:

1970

Size:

1,584 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 7,209 sqft

Building area: 1,584 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: Mountain

Parking: -

Amenities: Microwave

Price per square foot: $270

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0313301210000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $427,900

Schools

Middle School: Big Bear Middle School with 5/10 star rating
High School: Big Bear High School with 6/10 star rating