41935 Switzerland Dr Unit 73
Big Bear Lake, CA 92315
$430,000
2 bd · 2 ba · 1,053 sqft · Listed 1d ago
View on Realtor.com →Year built
1971
Sqft
1,053
Lot sqft
697
HOA / mo
$360
Furnished
No
List date
2026-11-12T19:25:10.000000Z
Revenue
Annual revenue
$23,227
ADR
$237
Occupancy
27%
Cleaning fees (12 mo)
$5,179
Confidence
Low (40.63), 49 comps
Comp revenue range (p25 / median / p75)
Median revenue of shown comps: $18,584
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
 Fully Renovated - Base of Snow Summit Ski Resort! Townhouse
| 2 bd · 2 ba · sleeps 5 | $22,758 | $209 | 30% | 4.9★ (137) | 36 ft | AirbnbVrbo |
 2 Minutes Walk to Summit | Just Remodeled Townhouse
| 2 bd · 2 ba · sleeps 5 | $27,873 | $159 | 48% | 4.8★ (151) | 36 ft | AirbnbVrboBooking |
 Switzerland Slopes Basecamp Ski Condo at Summit Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $43,843 | $440 | 27% | 4.6★ (54) | 36 ft | AirbnbVrboBooking |
 Summit View Basecamp Ski Haus Condo Big Bear Lake Condominium (condo) | 2 bd · 2 ba · sleeps 5 | $40,208 | $501 | 22% | 4.8★ (39) | 36 ft | AirbnbBooking |
 Private Hot Tub, BBQ, walk 2 lift Massage Chair Townhouse
| 2 bd · 2 ba · sleeps 5 | $33,876 | $325 | 29% | 4.8★ (431) | 102 ft | AirbnbVrboBooking |
 Escape For All Seasons Unit 37 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $9,101 | $272 | 9% | 4.8★ (7) | 115 ft | AirbnbVrboBooking |
 Escape For All Seasons Unit 02 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $17,029 | $258 | 18% | 4.8★ (5) | 115 ft | AirbnbVrboBooking |
 Switzerland Summit Condo- Cozy Base Camp Chalet Apartment
| 2 bd · 2 ba · sleeps 5 | $29,259 | $360 | 22% | 4.5★ (7) | 115 ft | AirbnbVrbo |
 Escape For All Seasons Unit 125 House
| 2 bd · 2 ba · sleeps 6 | $1,080 | $180 | 2% | — | 115 ft | AirbnbVrbo |
 Escape For All Seasons Unit 16 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $11,651 | $288 | 11% | 4.8★ (22) | 161 ft | AirbnbVrboBooking |
Show 38 more
Condo steps from Snow Summit!
Apartment · 2 bd · 2 ba · sleeps 6 · 194 ft
Revenue $23,317ADR $199Occ ≈ 32%5★ (8)
Ski Haus - Steps to the Bike Park at Snow Summit
Apartment · 2 bd · 2 ba · sleeps 5 · 200 ft
- Free parking
- Wifi
- Kitchen
- Fireplace
Revenue $24,676ADR $244Occ ≈ 28%5★ (31)
Escape For All Seasons Unit 21
Vacation home · 2 bd · 2 ba · sleeps 5 · 276 ft
Revenue $15,165ADR $352Occ ≈ 12%—
Snow Summit Base Escape – Stylish & Fun
Cabin · 2 bd · 2 ba · sleeps 5 · 315 ft
- Free parking
- Pets OK
- Wifi
- Kitchen
- +1
Revenue $11,728ADR $331Occ ≈ 10%5★ (56)
Cloud 9 Cabin- Park free! Walk to Snow Summit!
Townhouse · 2 bd · 2 ba · sleeps 6 · 322 ft
- A/C
- Free parking
- Pets OK
- Wifi
- +3
Revenue $28,908ADR $216Occ ≈ 37%4.9★ (130)
Ski In & Ski Out @ Snow Summit! 2.5 Bed 2 Bath
Townhouse · 2 bd · 2 ba · sleeps 6 · 367 ft
- Free parking
- Wifi
- Kitchen
- Fireplace
- +1
Revenue $10,397ADR $276Occ ≈ 10%4.8★ (61)
Updated Cabin at Base of Snow Summit!
Cabin · 2 bd · 2 ba · sleeps 6 · 381 ft
- Free parking
- Wifi
- Kitchen
- Fireplace
Revenue $11,963ADR $440Occ ≈ 7%5★ (29)
Cabin with game room by summit and the village
Cabin · 2 bd · 1 ba · sleeps 5 · 407 ft
Revenue $17,989ADR $254Occ ≈ 19%4.8★ (20)
Escape For All Seasons Unit 52
Condominium (condo) · 2 bd · 2 ba · sleeps 5 · 427 ft
Revenue $6,773ADR $275Occ ≈ 7%4.8★ (12)
Steps Away from Mountain Biking and the Village
House · 2 bd · 1.5 ba · sleeps 5 · 466 ft
Revenue $31,965ADR $225Occ ≈ 39%5★ (34)
Delisted
Steps to Snow Summit.Fireplace. Fenced yard.BBQ
House · 2 bd · 1 ba · sleeps 6 · 505 ft
Revenue $36,514ADR $317Occ ≈ 32%4.9★ (445)
Steps from Summit Ski Lifts! Private Hot Tub!
House · 2 bd · 2 ba · sleeps 5 · 0.1 mi
Revenue $21,693ADR $311Occ ≈ 19%4.7★ (33)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Escape For All Seasons Unit 21 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $10,748 | $252 | 12% | 4.7★ (21) | 187 ft | AirbnbVrbo |
Steps to Slopes: Cozy Big Bear Retreat Long-term Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $26,773 | $303 | 24% | 4.9★ (71) | 190 ft | AirbnbVrboBooking |
Condo steps from Snow Summit! Apartment | 2 bd · 2 ba · sleeps 6 | $23,317 | $199 | 32% | 5★ (8) | 194 ft | Airbnb |
Escape For All Seasons Unit 30 Condominium (condo)
| 2 bd · 2 ba · sleeps 6 | $8,470 | $269 | 9% | 3.9★ (9) | 197 ft | AirbnbVrboBooking |
Ski Haus - Steps to the Bike Park at Snow Summit Apartment
| 2 bd · 2 ba · sleeps 5 | $24,676 | $244 | 28% | 5★ (31) | 200 ft | Airbnb |
Escape For All Seasons Unit 57 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $10,076 | $282 | 10% | 4.2★ (20) | 213 ft | AirbnbVrboBooking |
Escape For All Seasons Unit 49 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $6,891 | $253 | 7% | 4.2★ (13) | 243 ft | AirbnbVrboBooking |
Retreat at Snow Summit:Condo!Walk to Snow Summit! House
| 2 bd · 2 ba · sleeps 5 | $23,227 | $216 | 29% | 4.9★ (66) | 256 ft | AirbnbVrbo |
Steps to Snow Summit | Slope Views + Fireplace Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $19,179 | $367 | 14% | 4.9★ (16) | 256 ft | AirbnbVrboBooking |
Slopeside Getaway:Convenient Walk to Snow Summit! House
| 2 bd · 2.5 ba · sleeps 5 | $17,432 | $250 | 19% | 4.8★ (33) | 259 ft | AirbnbVrbo |
Escape For All Season Unit 34 Townhouse
| 2 bd · 2 ba · sleeps 6 | $8,100 | $223 | 10% | 4.9★ (6) | 276 ft | AirbnbVrboBooking |
Escape For All Seasons Unit 21 Vacation home | 2 bd · 2 ba · sleeps 5 | $15,165 | $352 | 12% | — | 276 ft | Booking |
Snow Summit Base Escape – Stylish & Fun Cabin
| 2 bd · 2 ba · sleeps 5 | $11,728 | $331 | 10% | 5★ (56) | 315 ft | Airbnb |
Cloud 9 Cabin- Park free! Walk to Snow Summit! Townhouse
| 2 bd · 2 ba · sleeps 6 | $28,908 | $216 | 37% | 4.9★ (130) | 322 ft | Airbnb |
Escape For All Seasons Unit 03 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $9,618 | $259 | 10% | 4.4★ (23) | 325 ft | AirbnbVrboBooking |
Escape For All Seasons Unit 05 Townhouse
| 2 bd · 2 ba · sleeps 5 | $15,736 | $271 | 16% | 5★ (2) | 325 ft | AirbnbVrboBooking |
Ski In, Ski Out to Snow Summit!! Townhouse
| 2 bd · 2 ba · sleeps 5 | $7,654 | $255 | 8% | 4.7★ (208) | 331 ft | AirbnbVrbo |
Escape For All Seasons Unit 26 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $19,993 | $265 | 21% | 4.8★ (27) | 338 ft | AirbnbVrboBooking |
Ski In & Ski Out @ Snow Summit! 2.5 Bed 2 Bath Townhouse
| 2 bd · 2 ba · sleeps 6 | $10,397 | $276 | 10% | 4.8★ (61) | 367 ft | Airbnb |
Updated Cabin at Base of Snow Summit! Cabin
| 2 bd · 2 ba · sleeps 6 | $11,963 | $440 | 7% | 5★ (29) | 381 ft | Airbnb |
Oso Rentals House-Snow Summit Townhouse
| 2 bd · 2 ba · sleeps 5 | $1,926 | $222 | 2% | 5★ (2) | 390 ft | AirbnbVrbo |
Escape For All Seasons Unit 70 Condominium (condo) | 2 bd · 2.5 ba · sleeps 5 | $27,628 | $164 | 46% | 4★ (7) | 400 ft | AirbnbBooking |
Cabin with game room by summit and the village Cabin | 2 bd · 1 ba · sleeps 5 | $17,989 | $254 | 19% | 4.8★ (20) | 407 ft | Airbnb |
Escape For All Seasons Unit 104 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $11,738 | $260 | 12% | 4.5★ (15) | 410 ft | AirbnbVrboBooking |
Escape For All Seasons Unit 52 Condominium (condo) | 2 bd · 2 ba · sleeps 5 | $6,773 | $275 | 7% | 4.8★ (12) | 427 ft | Airbnb |
Cozy condo at the base of Snow Summit Apartment
| 2 bd · 2 ba · sleeps 6 | $26,057 | $261 | 27% | 5★ (6) | 436 ft | AirbnbVrbo |
Steps Away from Mountain Biking and the Village House | 2 bd · 1.5 ba · sleeps 5 | $31,965 | $225 | 39% | 5★ (34) | 466 ft | Delisted |
Escape For All Seasons Unit 60 Condominium (condo)
| 2 bd · 2 ba · sleeps 5 | $9,749 | $249 | 11% | 4.6★ (13) | 469 ft | AirbnbVrboBooking |
Basecamp Snow Summit Lookout from Deck & Pets Cabin
| 2 bd · 1.5 ba · sleeps 5 | $29,754 | $269 | 30% | 5★ (77) | 469 ft | AirbnbVrboBooking |
Lake Escape | Fireplace, BBQ, Views, Pets OK! Cabin
| 2 bd · 1.5 ba · sleeps 7 | $34,209 | $161 | 58% | 4.7★ (203) | 469 ft | AirbnbVrbo |
Steps from Snow Summit Resort! Ski In/Out Retreat! House
| 2 bd · 1.5 ba · sleeps 5 | $95 | $95 | 0% | — | 495 ft | AirbnbVrbo |
Steps Away from Snow Summit Ski Resort Condominium (condo)
| 2 bd · 1.5 ba · sleeps 5 | $3,398 | $341 | 3% | 5★ (2) | 495 ft | AirbnbVrbo |
Relaxing Lake Paradise I Walk to Summit-Mtn views Cabin
| 2 bd · 1.5 ba · sleeps 5 | $29,212 | $160 | 50% | 4.8★ (453) | 495 ft | AirbnbVrbo |
Steps to Snow Summit.Fireplace. Fenced yard.BBQ House | 2 bd · 1 ba · sleeps 6 | $36,514 | $317 | 32% | 4.9★ (445) | 505 ft | Airbnb |
Walk to Snow Summit! Cabin Near Chairlift/Shuttle Cabin | 2 bd · 2 ba · sleeps 6 | $37,437 | $288 | 36% | 4.8★ (89) | 512 ft | AirbnbBooking |
Slopeside Cabin A - Walk to Lifts | Parking Apartment
| 2 bd · 1 ba · sleeps 4 | $25,563 | $241 | 29% | 4.8★ (113) | 522 ft | AirbnbVrboBooking |
Steps from Summit Ski Lifts! Private Hot Tub! House | 2 bd · 2 ba · sleeps 5 | $21,693 | $311 | 19% | 4.7★ (33) | 0.1 mi | Airbnb |
Ski Cabin Steps to Snow Summit · Deck & BBQ Cabin
| 2 bd · 2 ba · sleeps 6 | $48,505 | $335 | 40% | 5★ (108) | 0.1 mi | AirbnbVrbo |
Revenue and nightly rate (ADR) are trailing-12-month figures per listing. Occupancy is estimated as revenue ÷ ADR ÷ 365 and can read high when revenue includes cleaning fees.
Cash flow calculator
Est. revenue
$23,227
NOI
$1,280
Cash flow /mo
$107
Cash needed
$463,200
Cash-on-cash (all cash)
0.3%
ROE (yr 1)
3.1%
Cap rate
0.3%
DSCR
—
Year-1 write-off
$93,356
Year-1 tax shield @ 32%
$29,874
Year-1 return on equity
- Cash flow (annual)$1,280
- Principal paydown (n/a, cash)$0
- Appreciation at%$12,900
Tax savings aren't counted. Turn on “Count tax savings in returns” above if you can use the losses.
Opex, cash-needed & tax-savings breakdown
Annual operating expenses
- Management (20% of revenue)$4,645
- Platform fees (3% of revenue)$697
- Maintenance / capex (5% of revenue)$1,161
- Utilities & supplies$4,200
- HOA$4,320
- Property tax$5,804
- Insurance (STR-rated)$2,193
Cash needed to close
- Purchase price (all cash)$430,000
- Closing costs (4.0%)$17,200
- Furnishing (bought new)$16,000
Tax savings if the STR loophole applies
- Tax shield @ 32%$29,874
Property tax, insurance rate and the land/building split come from this listing's county tax record; other assumptions match the daily feed (see tasks/plan.md).
The write-off comes from the cost segregation estimate below. Not tax advice.
Cost segregation estimate
An estimate from the listing: every part of the home is priced from national construction costs, less wear for age, and the price (less land) is spread over the parts in proportion. The headline is what a typical cost seg study would claim for this property. The answers below are optional refinements.
Depreciable basis
$344,000
Short-life (5/15-yr)
$77,000 · 22%
Year-1 deduction
$93,000
Year-1 tax shield @ 32%
$30,000
Land 20% (county tax record, assessed value split) · building $267,000 over 39 years · new furniture $16,000
Based on: 1,053 sq ft, built 1971, 2 bd / 2 ba, unfurnished, listing features (deck, patio, fireplace, flooring types, appliance list).
Try the cost segregation calculator on any property →
IRS-guide safe-harbor floor: $62,000 in year 1 (13% short-life, $20,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.
- $14,400
Kitchen cabinetsdefault
$8,100 new × 40% good × 4.43 allocation
- $11,700
Kitchen countertopsdefault
$6,600 new × 40% good × 4.43 allocation
- $3,300
Decorative trimdefault
$1,800 new × 40% good × 4.43 allocation
- $500
Mirrorsdefault
$300 new × 40% good × 4.43 allocation
- $1,600
Shelvingdefault
$900 new × 40% good × 4.43 allocation
- $4,900
Window coverings (11)default
$2,800 new × 40% good × 4.43 allocation
- $12,000
Carpet, vinyl & laminate (100% of floors)listing
$6,800 new × 40% good × 4.43 allocation
- $11,200
Kitchen & laundry equipment plumbingdefault
$6,300 new × 40% good × 4.43 allocation
- $6,800
Kitchen, laundry & data equipment electricaldefault
$3,800 new × 40% good × 4.43 allocation
- $10,800
Appliances (range, microwave, dishwasher, disposal, refrigerator)listing
$6,100 new × 40% good × 4.43 allocation
- $16,000
Furniture bought newlisting
$16,000 new × 100% good · bought separately
- $201,600
Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault
$113,900 new × 40% good × 4.43 allocation
- $20,900
Building plumbing & fixturesdefault
$11,800 new × 40% good × 4.43 allocation
- $18,800
Building electrical & lightingdefault
$10,600 new × 40% good × 4.43 allocation
- $21,000
HVACdefault
$11,900 new × 40% good × 4.43 allocation
- $4,700
Fireplacelisting
$2,600 new × 40% good × 4.43 allocation
About the property
Depreciation schedule: typical cost seg study
| Year | 5-yr | 15-yr | Building | Total |
|---|---|---|---|---|
| 1 | $93,100 | $0 | $300 | $93,400 |
| 2 | $0 | $0 | $6,800 | $6,800 |
| 3 | $0 | $0 | $6,800 | $6,800 |
| 4 | $0 | $0 | $6,800 | $6,800 |
| 5 | $0 | $0 | $6,800 | $6,800 |
| 6+ | $0 | $0 | $239,200 | $239,200 |
| Total | $93,100 | $0 | $266,900 | $360,000 |
The building's share of the price ($344,000) is 4.4x our depreciated replacement cost of the home ($78,000). The IRS guide treats a gap this size as a reason to review the land share: if land is worth more than the county ratio says, the basis and the write-off are smaller.
Model-based estimate, not an engineered cost segregation study. The IRS doesn’t approve studies; get a professional study before filing. Using these losses against W-2 income needs the short-term rental exception (average stay ≤7 days + material participation). The 39-year building life applies because stays average under 30 days, a separate test (27.5 years for a long-term rental). Federal only: California, Georgia and Wisconsin disallow bonus depreciation, Ohio adds back 5/6 of it, and Tennessee has no personal income tax. Not tax advice.
Market note
Big Bear Lake (city) and unincorporated county areas both allow permitted short-term rentals, and we found no numeric permit cap in either. Permits/licenses generally do NOT transfer on sale — a buyer must apply for their own, so confirm permit status with the city or San Bernardino County before closing. City: vacation rental license, up to 3 per owner. County: 1 permit per parcel under 2 acres, 2 max per owner. Lodging tax ~13% in the city, ~7% county. Rules change; verify before you buy.