$525,000
Avg. Purchase Price
$275
Avg. Nightly Rate
52%
Avg. Occupancy
mountain
Market Type
Big Bear is Southern California's mountain getaway, offering skiing in winter and lake activities in summer. Weekend warriors from LA drive strong demand.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
$379
$4,550 / year after all expenses
Viable Deal
Break-even at 47% occupancy
Cash-on-Cash
3.1%↓
Return on your cash invested
Cap Rate
6.9%↑
NOI / Purchase price
Break-Even
47%↑
Minimum occupancy needed
Turnovers/Year
64
190 nights occupied
Financial Summary
Annual Gross Revenue$63,395
Annual Expenses
Platform Fees$1,902
Property Tax$6,038
Insurance$2,100
Utilities$3,000
Maintenance Reserve$3,170
Cleaning Costs$11,200
Total Expenses$27,410
Net Operating Income$35,985
Annual Mortgage-$31,436
Annual Cash Flow$4,550
Your Investment
Down Payment$131,250
Est. Closing Costs (3%)$15,750
Total Cash Needed$147,000
Loan Amount$393,750
Monthly Mortgage (P&I)$2,620
Big Bear STR Market Highlights
- 12-hour drive from Los Angeles metro
- 2Skiing at Big Bear Mountain Resort
- 3Big Bear Lake summer boating and fishing
- 4Strong weekend demand from SoCal residents
Seasonality in Big Bear
Ski season (December-March) and summer (June-August) are dual peaks. Shoulder seasons are slower.
Big Bear STR Regulations
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer