BNBCalc Short Term Rental Investment Analysis 920 W Aeroplane Blvd, Big Bear, CA, 92314

2 bed • 1 bath • 4 guests • $317,000

BNB

Calc

Annual Revenue

$30,728

Profit (Cash Flow)

$9,915

Cap Rate

4.1%

Annual Revenue

$30,728

AirDNA projects $248/night at 40% occupancy ($36,232). Airbtics projects $179/night at 47% occupancy ($30,727). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 47% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,148	$27,154	$44,461	$65,374
Occupancy	36%	41%	55%	73%
Nightly Rate	$151	$166	$205	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Grizzly Basin W/Spa Fenced Yard	$37,750	$176	53%	2	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (42)
Cozy Cabin w/ Hot Tub, Fireplace & Fenced Yard	$34,316	$184	45%	2	1	1	$160	❌	✅	✅	N / Y	⭐️ 5 (57)
Modern Getaway, 2 blocks away from Snowplay	$20,979	$144	36%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (593)
Casa del Oso \| Close to Skiing, Lake & Village	$21,269	$146	35%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (43)
Aerobear Den • Fenced • Pup Friendly • Spa	$33,758	$143	57%	2	1	2	$135	❌	✅	✅	Y / Y	⭐️ 4.5 (261)
NEAR\|Snowplay\|SLOPES\|Village\| \|ZOO\|Hiking\|LAKE	$39,124	$168	62%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (136)
Cozy Big Bear Cabin w/ Spacious Deck & Fireplace!	$24,080	$148	41%	2	1	2	$124	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
Eagles Nest - Contemporary Vacation Getaway	$26,232	$160	39%	2	1	2	$125	❌	✅	❌	N / Y	⭐️ 5 (104)
The Resting Bear Retreat - Dog Friendly/Fenced	$23,255	$142	39%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (35)
Mountain Lane Retreat- Close to Family Fun!	$23,124	$114	50%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (108)
Lazy Bear Cabin, one block away from Snow Play.	$30,121	$153	47%	2	1	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (246)
The Cozy Gambrel • Near Skiing & Sledding • HotTub	$32,992	$219	38%	2	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (186)
Rancho Pines I 1965 Ski +Hike+Hot Tub	$60,307	$204	77%	2	1	2	$100	❌	✅	❌	N / Y	⭐️ 5 (115)
Two Bedroom Cabin w/ Private Hot Tub	$28,002	$170	40%	2	1	1	$140	❌	✅	❌	Y / Y	⭐️ 4.8 (86)
Spa Log Mt Cabin-3 Min Walk 2 Go Carts + Wi-Fi	$49,415	$137	82%	2	1	1	$110	❌	✅	❌	Y / Y	⭐️ 5 (616)
Jay Bird Landing-Oktoberfest-Spa	$38,590	$283	35%	2	1.5	1	$152	❌	✅	✅	Y / Y	⭐️ 5 (11)
Dog Friendly/Cozy Cabin/8 min 2 The Village Shops	$21,544	$143	37%	2	1.5	2	$125	❌	❌	✅	N / Y	⭐️ 5 (101)
Cozy mid-century cabin minutes from hiking trails	$61,863	$228	71%	2	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (147)
Beautiful Cabin Arcade Spa BBQ Firepit	$34,278	$136	60%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (34)
Cozy Bear Cabin-Walk to BB Snow Play & Octoberfest	$20,439	$129	41%	2	1	1	$110	❌	❌	❌	N / Y	⭐️ 5 (231)
Fenced yard \| Pets ok \| Firepit \| Near ski resort	$25,493	$167	40%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (264)
Walk 2 SnowplayLakeDining + Fenced Yard 4 Pets	$34,270	$160	55%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (70)
Stōkhaus A-frame \| Retro Retreat with Hot Tub	$42,272	$260	43%	2	1	2	$95	❌	✅	✅	N / Y	⭐️ 5 (277)
Huge Fully Fenced Yard w/Playground	$47,234	$256	49%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (73)
Mountain Time Chalet	$36,421	$228	40%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (210)
Modern Mountain Retreat+Hottub+BBQ+Firepl+Location	$47,916	$166	75%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (76)
Tibetan Theme Cozy Cabin Minutes 2 Slopes +Hot Tub	$24,770	$204	32%	2	1	2	$99	❌	✅	✅	Y / Y	⭐️ 4.5 (131)
Modern Playhouse near Big Bear Lake	$22,537	$161	36%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (105)
Beehive Cabin 4.9 Stars Hot Tub $0 Pet Fees Garage	$38,322	$211	48%	2	1	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (255)
Raspberry Forest Wildland Retreat- Pet Friendly	$33,267	$226	36%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (121)
Figgy Stardust • Spa • Grill	$47,608	$164	73%	2	1	1	$140	❌	✅	✅	Y / Y	⭐️ 5 (91)
Cozy Big Bear A-Frame - WALK to Town!	$52,313	$212	62%	2	1	1	$130	❌	❌	✅	Y / N	⭐️ 5 (127)
Cozy 2 Bedroom Cabin in Big Bear City	$31,770	$168	50%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (35)
Big Bear Cabin: Walk to Snow Play 5 mins to ski!	$60,824	$161	97%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (504)

Return Metrics

12.52% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,915	$19,830	$29,745	$39,660	$49,575	$99,150	$297,451
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$253,600	$253,600	$253,600	$253,600	$253,600	$253,600	$253,600
Down Payment	$63,400	$63,400	$63,400	$63,400	$63,400	$63,400	$63,400
Property Appreciation	$9,510	$19,305	$29,394	$39,786	$50,489	$109,021	$452,442
Total Return	$336,425	$356,135	$376,139	$396,446	$417,065	$525,171	$1,066,893

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.52%

Cap Rate

4.11%

Return on Investment

28.47%

920 W Aeroplane Blvd Big Bear, California, 92314

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,520/mo

Inquire about this property

Contact Agent

$317,000

Zestimate

Airbnb Investor Score

-$8,330

Annual Profit

4.1%

Cap Rate

12.5%

Cash on Cash

$30,728

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $248/night at 40% occupancy.Projected nightly rate is $179/night at 47% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$33,163

Avg annual revenue

47%

Avg occupancy rate

$179

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

$30k

$45k

$65k

$9,915

Profit

Revenue

$30,728

Operating Expenses

$17,675

Operating Income

$13,053

Mortgage & Taxes

$3,138

Profit (Cash Flow)

$9,915

$69,650

Cash Investment

Down Payment

$63,400

Renos & Furnishing

$6,250

Total

$69,650

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.52%

Cap Rate

4.11%

Return on Investment

28.47%

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

$15,045

Deductible property tax

$3,138

Your total deduction

$40,598

Your adjusted annual income

$150,000 - $40,598 = $109,402

Taxes on $109,402 (30%)

$32,821

Your old tax bill

$45,000

Your new tax bill

$32,821

Estimated tax savings

$12,179

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:

2,482 sqft

Year built:

1973

Size:

924 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Wall

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 2,482 sqft

Building area: 924 sqft

Garage: No

Heating: Wall

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: -

Amenities: -

Price per square foot: $343

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0311037220000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $129,612

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $317,000

Schools

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