BNBCalc Short Term Rental Investment Analysis 745 Eureka Dr Big Bear Lake CA 92315

3 bed • 2 bath • 9 guests • $385,300

BNB

Calc

Annual Revenue

$42,003

Profit (Cash Flow)

-$3,128

Cap Rate

5.9%

Annual Revenue

$42,003

AirDNA projects $250/night at 46% occupancy ($42,003). Airbtics projects $235/night at 42% occupancy ($36,049). Airbtics predicts this property will perform in the 58% revenue percentile

BNB Calc projects a 46% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,104	$22,351	$45,147	$72,319
Occupancy	24%	40%	73%	84%
Nightly Rate	$100	$137	$157	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Main Escape- Cozy Village Walk to Lake Retreat	$21,857	$146	35%	1	2	1	$88	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Pet-Friendly Cabin, Hot Tub, Summit + Village	$26,927	$82	81%	1	2	2	$135	❌	✅	✅	Y / Y	⭐️ 4.8 (83)
Relaxing Hot Tub in Pines, Romantic, Central 2 All	$54,632	$333	42%	1	0	1	$95	❌	✅	✅	Y / Y	⭐️ 5 (61)
Cozy Cabin in Big Bear Lake	$16,971	$92	44%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (600)
Nocturnal Beauty / C7	$34,583	$216	39%	1	1	1	$70	❌	✅	✅	Y / Y	⭐️ 4.8 (168)
Stargazing Getaway in the Mountains	$38,925	$112	86%	1	1	2	$86	❌	✅	✅	Y / Y	⭐️ 4.9 (780)
Romantic Retreat Close to Village, Lake & Resort	$22,996	$103	61%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (422)
Small + Mighty Cabin In The Woods / C5	$36,198	$286	32%	1	1	1	$70	❌	✅	✅	N / Y	⭐️ 4.8 (259)
Sleepy Forest S13 - Queen - w/Spa & Fireplace	$46,774	$156	76%	1	1	31	$69	❌	✅	❌	N / Y	⭐️ 4.7 (90)
BABE BEAR CABIN #1 PRIME LOCATION PET FRIENDLY	$13,460	$98	30%	1	1	1	$75	❌	✅	✅	N / Y	⭐️ 4.7 (279)
Cozy Big Bear Cabin - Wild Flower	$15,234	$100	39%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (521)
Sleepy Forest S09 - King w/ Spa & Fireplace	$48,894	$156	78%	1	1	31	$69	❌	❌	❌	N / Y	⭐️ 4.5 (100)
Cozy Big Bear Cabin-Ocean Cabin	$17,638	$100	46%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 4.8 (541)
Cozy Big Bear Cabin-John Muir Cabin	$14,590	$100	38%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.8 (512)
Sleepy Forest S08 - King w/Kitchen & Fireplace	$61,326	$187	84%	1	1	31	$59	❌	❌	❌	N / Y	⭐️ 4.5 (117)
Sleepy Forest S01 - Spa & Kitchen	$60,881	$155	99%	1	1	31	$69	❌	✅	❌	N / Y	⭐️ 4.7 (155)
Sleepy Forest S05 - Queen Fireplace	$38,335	$121	80%	1	1	31	$59	❌	❌	❌	N / Y	⭐️ 4.7 (73)
Sleepy Forest S03 -Queen Fireplace	$50,837	$151	86%	1	1	31	$59	❌	❌	❌	N / Y	⭐️ 4.7 (41)
Sleepy Forest S07 - Queen w/Spa & Fireplace	$42,914	$156	69%	1	1	31	$69	❌	❌	❌	N / Y	⭐️ 4.7 (37)
Sierra Madre - Eagle's Nest Rustic Cabin	$23,112	$101	57%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.5 (109)
Sleepy Forest S15 - King w/Fireplace	$42,720	$151	72%	1	1	31	$59	❌	❌	❌	N / Y	⭐️ 4.5 (84)
Romantic Mountain Escape	$36,889	$102	90%	1	1	2	$80	❌	✅	✅	Y / Y	⭐️ 5 (810)
Tiny Cabin by the Lake Unit #10	$15,316	$75	49%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 4.6 (297)
The Little White Cottage With SPA~Walk to Village	$43,857	$182	61%	1	1	2	$100	❌	✅	✅	N / Y	⭐️ 5 (206)
Sleepy Forest S14 - Queen w/Spa & Fireplace	$49,352	$156	79%	1	1	31	$69	❌	❌	❌	N / Y	⭐️ 4.4 (113)
Rustic Pines Cabin	$39,521	$155	63%	1	1	1	$130	❌	✅	✅	Y / Y	⭐️ 5 (37)
Cozy Cabin with A/C close to the Village	$14,333	$110	32%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (151)
Rawhide Eagle's Nest Rustic Cabin for 4-5	$12,239	$88	38%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (96)

Return Metrics

-3.22% 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)	-$3,128	-$6,256	-$9,385	-$12,513	-$15,642	-$31,284	-$93,853
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$308,240	$308,240	$308,240	$308,240	$308,240	$308,240	$308,240
Down Payment	$77,060	$77,060	$77,060	$77,060	$77,060	$77,060	$77,060
Property Appreciation	$11,559	$23,464	$35,727	$48,358	$61,368	$132,510	$549,924
Total Return	$393,730	$402,507	$411,642	$421,144	$431,025	$486,526	$841,370

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.22%

Cap Rate

5.93%

Return on Investment

12.57%

745 Eureka Dr Big Bear Lake CA 92315 Big Bear Lake, CA, 92315

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,848/mo

This property is for sale!

Contact Agent

$42,003

Annual Revenue

This property is projected to be in the top 58% revenue percentile compared to similar properties nearby.
AirDNA projects $250/night at 46% occupancy ($42,003.06). Airbtics projects $157/night at 42% occupancy ($36,049).

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$28,623

Avg annual revenue

48%

Avg occupancy rate

$157

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

$5k

$25k

$45k

$60k

-$3,128

Profit

Revenue

$42,003

Operating Expenses

$19,140

Operating Income

$22,863

Mortgage & Taxes

$25,991

Profit (Cash Flow)

-$3,128

$97,119

Cash Investment

Down Payment

$77,060

Renos & Furnishing

$8,500

Closing Costs

$11,559

Total

$97,119

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.22%

Cap Rate

5.93%

Return on Investment

12.57%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$18,287

Deductible property tax

$3,814

Your total deduction

$86,317

Your adjusted annual income

$150,000 - $86,317 = $63,683

Taxes on $63,683 (30%)

$19,105

Your old tax bill

$45,000

Your new tax bill

$19,105

Estimated tax savings

$25,895

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,834 sqft

Year built:

1950

Size:

612 sqft

Type:

SFR

Parking:

Heating:

FLOOR/WALL FURNACE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
41663 Mcwhinney Ln	2	1	970	-	6,500	1968	$450,000	10
937 Cameron Dr	2	1	900	-	11,000	1949	$375,000	89
100 Oriole Dr	3	2	2,302	-	9,900	1963	$735,500	28
41098 Maryland Rd	3	2	1,078	-	38,560	1967	$0	-
41648 Comstock Ln	3	3	1,588	-	13,000	1964	$517,000	92
593 Ponderosa Dr	3	2	1,627	-	7,500	1971	$743,000	27
189 Oriole Dr	3	2	1,668	-	7,800	2000	$715,000	51
41347 Lahontan Dr	3	3	1,656	-	6,860	1962	$675,000	7
41557 Brownie Ln	2	1	980	-	9,750	1948	$0	-
694 Marin Rd	3	2	1,440	-	3,920	1980	$602,000	46

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 4,834 sqft

Building area: 612 sqft

Garage: No

Heating: Floor/wall furnace

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 0309-182-19-0000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $222,849

County Est. Land Value: -

Assessed Land Value: $68,326

County Est. Structure Value: -

Market Estimate: -