1160 W Alta Vista Ave
Big Bear City, CA 92314
$495,000
2 bd · 1 ba · 1,160 sqft · Listed 1d ago
View on Realtor.com →Year built
1972
Sqft
1,160
Lot sqft
5,400
HOA / mo
$0
Furnished
Yes
List date
2026-10-07T20:27:35.000000Z
Revenue
Annual revenue
$36,889
ADR
$259
Occupancy
39%
Cleaning fees (12 mo)
$9,258
Confidence
Low (48.89), 50 comps
Comp revenue range (p25 / median / p75)
Median revenue of shown comps: $28,756
Vista Pines Mountain Retreat
House · 2 bd · 1 ba · sleeps 8 · 62 ft
Revenue $7,029ADR $242Occ ≈ 8%4.8★ (240)
Alta Vista Haus in Moonridge
Vacation home · 2 bd · 1 ba · sleeps 4 · 144 ft
Revenue $42,391ADR $206Occ ≈ 56%5★ (3)
Grande Oso 2.5B/2B Ski, Lake & Trails
House · 2 bd · 2 ba · sleeps 7 · 390 ft
- Free parking
- Wifi
- Kitchen
- Washer
- +2
Revenue $33,125ADR $242Occ ≈ 38%4.8★ (76)
Hygge House: AC + hot tub + dog friendly
House · 2 bd · 2 ba · sleeps 5 · 463 ft
- Hot tub
- A/C
- Free parking
- Pets OK
- +4
Revenue $36,234ADR $227Occ ≈ 44%4.9★ (167)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Lazy Bear Chalet | Pet-friendly | Hot Tub | BBQ House
| 2 bd · 1 ba · sleeps 7 | $52,247 | $294 | 49% | 4.7★ (281) | 3 ft | AirbnbVrbo |
Vista Pines Mountain Retreat House | 2 bd · 1 ba · sleeps 8 | $7,029 | $242 | 8% | 4.8★ (240) | 62 ft | Airbnb |
Casa Moonridge • Updated A-Frame•Spa Chalet
| 2 bd · 1 ba · sleeps 6 | $46,548 | $328 | 39% | 4.8★ (243) | 115 ft | AirbnbVrbo |
Alta Vista Haus in Moonridge Vacation home | 2 bd · 1 ba · sleeps 4 | $42,391 | $206 | 56% | 5★ (3) | 144 ft | Booking |
Alta Vista Gambrel Cabin ~ Hot Tub in Moonridge Cabin
| 2 bd · 1.5 ba · sleeps 4 | $39,441 | $206 | 52% | 4.9★ (162) | 266 ft | AirbnbVrbo |
The Deck at Moonridge. Close to Slopes! Clean. Cabin
| 2 bd · 2 ba · sleeps 6 | $15,299 | $227 | 18% | 5★ (71) | 341 ft | AirbnbVrbo |
Grande Oso 2.5B/2B Ski, Lake & Trails House
| 2 bd · 2 ba · sleeps 7 | $33,125 | $242 | 38% | 4.8★ (76) | 390 ft | Airbnb |
Stylish Retreat Near Bear Mountain Cabin
| 2 bd · 2 ba · sleeps 6 | $11,179 | $188 | 16% | 4.5★ (30) | 433 ft | AirbnbVrboBooking |
Hygge House: AC + hot tub + dog friendly House
| 2 bd · 2 ba · sleeps 5 | $36,234 | $227 | 44% | 4.9★ (167) | 463 ft | Airbnb |
The Big Bear A-Frame: Hot Tub! Close to Bear Mtn! House
| 2 bd · 1.5 ba · sleeps 4 | $38,125 | $243 | 43% | 4.5★ (268) | 476 ft | AirbnbVrbo |
Show 40 more
Squirrel Summit:Close to Bear Mtn! Spa! Foosball
House · 2 bd · 1 ba · sleeps 6 · 525 ft
Revenue $30,727ADR $246Occ ≈ 34%4.5★ (47)
Blue Jay Getaway
Cabin · 2 bd · 1 ba · sleeps 4 · 0.1 mi
- Free parking
- Wifi
- Kitchen
- Fireplace
Revenue $25,542ADR $185Occ ≈ 38%5★ (72)
Scenic Retreat in Moonridge at Big Bear Lake
Vacation home · 2 bd · 1 ba · sleeps 6 · 0.1 mi
Revenue $23,658ADR $284Occ ≈ 23%2.2★ (2)
Good Times Relaxing Retreat by Big Bear Vacations
Vacation home · 2 bd · 2 ba · sleeps 7 · 0.1 mi
Revenue $29,221ADR $348Occ ≈ 23%4.5★ (3)
Beary Cozy
Cabin · 2 bd · 1 ba · sleeps 6 · 0.1 mi
- Hot tub
- Free parking
- Wifi
- Kitchen
Revenue $6,304ADR $334Occ ≈ 5%5★ (2)
Cozy Mountain Den 3 Minutes to Bear Mtn!
Cabin · 2 bd · 1.5 ba · sleeps 5 · 0.1 mi
Revenue $18,871ADR $386Occ ≈ 13%4.8★ (127)
Delisted
Romantic Couples Retreat| Fireplace, Views, Porch
Cabin · 2 bd · 1 ba · sleeps 5 · 0.1 mi
- Free parking
- Pets OK
- Wifi
- Kitchen
- +2
Revenue $28,172ADR $178Occ ≈ 43%4.7★ (306)
Pinewood inn #2093
Vacation home · 2 bd · 2 ba · sleeps 8 · 0.1 mi
Revenue $41,376ADR $385Occ ≈ 29%—
August Special - King Bed, Pet friendly, Golf, Zoo
Cabin · 2 bd · 1.5 ba · sleeps 7 · 0.2 mi
- Free parking
- Pets OK
- Wifi
- Kitchen
- +3
Revenue $17,729ADR $234Occ ≈ 21%4.9★ (132)
Epic Views | AC | Modern | Hot Tub | Desk | W/D
Cabin · 2 bd · 2 ba · sleeps 4 · 0.2 mi
- Hot tub
- Free parking
- Wifi
- Kitchen
- +3
Revenue $71,974ADR $343Occ ≈ 57%5★ (149)
Happy bear #2053
Vacation home · 2 bd · 2 ba · sleeps 6 · 0.2 mi
Revenue $61,738ADR $524Occ ≈ 32%5★ (1)
Blue Moon Cabin- Hot Tub! Stylish! Pet friendly!
Cabin · 2 bd · 2 ba · sleeps 8 · 0.2 mi
- Hot tub
- Free parking
- Pets OK
- Wifi
- +2
Revenue $55,878ADR $275Occ ≈ 56%5★ (118)
Rare home withAC/Playground/Firepit/Snow Play Area
House · 2 bd · 2 ba · sleeps 5 · 0.2 mi
- A/C
- Free parking
- Wifi
- Kitchen
- +2
Revenue $29,713ADR $231Occ ≈ 35%5★ (46)
| Listing | Size | Revenue (12 mo) | ADR | Occ ≈ | Rating | Distance | Links |
|---|---|---|---|---|---|---|---|
Chalet Monterey Hot Tub/Fenced Yard/in Moonridge Chalet
| 2 bd · 1 ba · sleeps 5 | $41,662 | $272 | 42% | 4.9★ (76) | 499 ft | AirbnbVrboBooking |
Squirrel Summit:Close to Bear Mtn! Spa! Foosball House | 2 bd · 1 ba · sleeps 6 | $30,727 | $246 | 34% | 4.5★ (47) | 525 ft | Airbnb |
Blue Jay Getaway Cabin
| 2 bd · 1 ba · sleeps 4 | $25,542 | $185 | 38% | 5★ (72) | 0.1 mi | Airbnb |
Log Cabin 2+ 2 Game Room, Walk to Ski/Golf Shuttle Cabin
| 2 bd · 2 ba · sleeps 5 | $13,325 | $253 | 14% | 4.5★ (2) | 0.1 mi | AirbnbVrboBooking |
Mountain Charmer walking distance to shuttle! Cabin | 2 bd · 2 ba · sleeps 8 | $35,981 | $213 | 46% | 4.2★ (24) | 0.1 mi | AirbnbBooking |
Fireplace + Arcade Game + Minutes from Ski Shuttle Cabin
| 2 bd · 2 ba · sleeps 5 | $22,881 | $239 | 26% | 4.4★ (26) | 0.1 mi | AirbnbVrboBooking |
Best 4 Kids, Own Slope, AC, More Games &Big Yard! Cabin
| 2 bd · 1 ba · sleeps 5 | $44,603 | $314 | 39% | 5★ (108) | 0.1 mi | AirbnbVrbo |
Pet-Friendly Gem: Fenced Yard + Private Spa Cabin
| 2 bd · 2 ba · sleeps 7 | $29,521 | $510 | 16% | 3.9★ (19) | 0.1 mi | AirbnbVrboBooking |
Scenic Retreat in Moonridge at Big Bear Lake Vacation home | 2 bd · 1 ba · sleeps 6 | $23,658 | $284 | 23% | 2.2★ (2) | 0.1 mi | Booking |
Near Bear Mtn! Decks! Wifi! Great Location! House
| 2 bd · 1 ba · sleeps 4 | $21,593 | $214 | 28% | 4.5★ (61) | 0.1 mi | AirbnbVrbo |
Good Times Relaxing Retreat by Big Bear Vacations Vacation home | 2 bd · 2 ba · sleeps 7 | $29,221 | $348 | 23% | 4.5★ (3) | 0.1 mi | Booking |
Pines & Peaks: Trending A-Frame, SPA, Games & AC House
| 2 bd · 1 ba · sleeps 6 | $44,614 | $230 | 53% | 5★ (81) | 0.1 mi | AirbnbVrboBooking |
Beary Cozy Cabin
| 2 bd · 1 ba · sleeps 6 | $6,304 | $334 | 5% | 5★ (2) | 0.1 mi | Airbnb |
Scenic Big Bear Retreat- Relaxing Central Cottage Cabin
| 2 bd · 1 ba · sleeps 6 | $23,701 | $282 | 23% | 4.3★ (66) | 0.1 mi | AirbnbVrboBooking |
2 Mi to Big Bear Lake! Family Haven w/ Hot Tub Cabin
| 2 bd · 2 ba · sleeps 6 | $6,705 | $180 | 10% | 5★ (3) | 0.1 mi | AirbnbVrboBooking |
Moonridge Manor: Modern, Cozy Retreat with Hottub! Cabin | 2 bd · 1 ba · sleeps 8 | $45,240 | $311 | 40% | 4.5★ (28) | 0.1 mi | AirbnbBooking |
Quiet Cul de sac, A/C & Fenced Yard Cabin
| 2 bd · 2 ba · sleeps 5 | $32,103 | $242 | 36% | 4.9★ (170) | 0.1 mi | AirbnbVrbo |
Cozy Mountain Den 3 Minutes to Bear Mtn! Cabin | 2 bd · 1.5 ba · sleeps 5 | $18,871 | $386 | 13% | 4.8★ (127) | 0.1 mi | Delisted |
The Cozy Hollow + Large Yard + Location! Cabin
| 2 bd · 1 ba · sleeps 6 | $10,778 | $150 | 20% | 3.6★ (6) | 0.1 mi | AirbnbVrbo |
Romantic Couples Retreat| Fireplace, Views, Porch Cabin
| 2 bd · 1 ba · sleeps 5 | $28,172 | $178 | 43% | 4.7★ (306) | 0.1 mi | Airbnb |
Pinewood inn #2093 Vacation home | 2 bd · 2 ba · sleeps 8 | $41,376 | $385 | 29% | — | 0.1 mi | Booking |
Monterey Mtn View Cabin | Views Moonridge House
| 2 bd · 2 ba · sleeps 5 | $21,500 | $274 | 21% | 4.7★ (38) | 0.1 mi | AirbnbVrboBooking |
August Special - King Bed, Pet friendly, Golf, Zoo Cabin
| 2 bd · 1.5 ba · sleeps 7 | $17,729 | $234 | 21% | 4.9★ (132) | 0.2 mi | Airbnb |
Pinewood Inn at Big Bear- Hot Tub- Central Area Cabin
| 2 bd · 2 ba · sleeps 8 | $30,409 | $418 | 20% | 4.2★ (33) | 0.2 mi | AirbnbVrboBooking |
Hot Tub & Deck: Big Bear Gem Near Resorts! Cabin
| 2 bd · 2 ba · sleeps 6 | $27,108 | $239 | 31% | 4.7★ (171) | 0.2 mi | AirbnbVrbo |
Epic Views | AC | Modern | Hot Tub | Desk | W/D Cabin
| 2 bd · 2 ba · sleeps 4 | $71,974 | $343 | 57% | 5★ (149) | 0.2 mi | Airbnb |
Modern Mountain Retreat • Hot Tub • Cozy Fireplace Cabin
| 2 bd · 2 ba · sleeps 6 | $14,588 | $94 | 43% | 5★ (11) | 0.2 mi | AirbnbVrbo |
Modern Retreat | Spa, EV, Mountain Views & BBQ Cabin
| 2 bd · 1 ba · sleeps 5 | $61,397 | $294 | 57% | 5★ (321) | 0.2 mi | AirbnbVrbo |
Cozy Haven Central Cottage at Big Bear Cabin
| 2 bd · 2 ba · sleeps 6 | $12,338 | $267 | 13% | 4.7★ (26) | 0.2 mi | AirbnbVrboBooking |
Happy bear #2053 Vacation home | 2 bd · 2 ba · sleeps 6 | $61,738 | $524 | 32% | 5★ (1) | 0.2 mi | Booking |
Blue Moon Cabin- Hot Tub! Stylish! Pet friendly! Cabin
| 2 bd · 2 ba · sleeps 8 | $55,878 | $275 | 56% | 5★ (118) | 0.2 mi | Airbnb |
Stunning views+deck+BBQ+pet-friendly+mins to all Chalet
| 2 bd · 1 ba · sleeps 5 | $26,531 | $284 | 26% | 5★ (149) | 0.2 mi | AirbnbVrbo |
So woodsy cabin-SPA | EV Charger | near Slopes Cabin
| 2 bd · 1 ba · sleeps 4 | $28,291 | $220 | 35% | 5★ (58) | 0.2 mi | AirbnbVrbo |
Rare home withAC/Playground/Firepit/Snow Play Area House
| 2 bd · 2 ba · sleeps 5 | $29,713 | $231 | 35% | 5★ (46) | 0.2 mi | Airbnb |
Cozy 2 bedroom, Smart TV, Barbecue, Deck Cabin
| 2 bd · 2 ba · sleeps 5 | $9,781 | $311 | 9% | 4.7★ (40) | 0.2 mi | AirbnbVrboBooking |
Relax, Soak, Ski: Cabin Fun in Big Bear Cabin | 2 bd · 2 ba · sleeps 5 | $20,844 | $291 | 20% | 4.6★ (60) | 0.2 mi | AirbnbBooking |
Happy Bear Ski Haus Retreat w/ Hot Tub-Ski Resort Cabin
| 2 bd · 2 ba · sleeps 6 | $29,515 | $382 | 21% | 4.4★ (54) | 0.2 mi | AirbnbVrboBooking |
Encino Pine Cabino Cozy Retreat Bear Mtn Cabin
| 2 bd · 1.5 ba · sleeps 4 | $19,653 | $245 | 22% | 4.5★ (25) | 0.2 mi | AirbnbVrboBooking |
The Yeti Den - Hot Tub & Fire Pit! Cabin
| 2 bd · 1 ba · sleeps 5 | $43,130 | $251 | 47% | 5★ (283) | 0.2 mi | AirbnbVrbo |
Near Bear Mtn | Fenced Yard + Fireplace Cabin
| 2 bd · 2 ba · sleeps 6 | $16,380 | $238 | 19% | 4.8★ (9) | 0.2 mi | AirbnbVrboBooking |
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
Rate 8.03% = 7.28% Freddie Mac 30-yr avg (Oct 1) + 0.75% investor premium
Est. revenue
$36,889
NOI
$14,391
Cash flow /mo
-$1,533
Cash needed
$143,550
Cash-on-cash
-12.8%
ROE (yr 1)
-0.3%
Cap rate
2.9%
DSCR
0.44
Year-1 write-off
$144,766
Year-1 tax shield @ 32%
$46,325
Year-1 return on equity
- Cash flow (annual)-$18,392
- Principal paydown$3,083
- Appreciation at%$14,850
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)$7,378
- Platform fees (3% of revenue)$1,107
- Maintenance / capex (5% of revenue)$1,844
- Utilities & supplies$4,200
- HOA$0
- Property tax$6,188
- Insurance (STR-rated)$2,525
Cash needed to close
- Down payment (25%)$123,750
- Closing costs (4.0%)$19,800
- Furnishing (conveyed with the sale)$0
Tax savings if the STR loophole applies
- Tax shield @ 32%$46,325
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
$397,000
Short-life (5/15-yr)
$144,000 · 36%
Year-1 deduction
$145,000
Year-1 tax shield @ 32%
$46,000
Land 20% (county tax record, assessed value split) · building $253,000 over 39 years
Based on: 1,160 sq ft, built 1972, 2 bd / 1 ba, furnished, listing features (hot tub, deck, fireplace, flooring types, appliance list).
Try the cost segregation calculator on any property →
IRS-guide safe-harbor floor: $92,000 in year 1 (23% short-life, $30,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.
- $12,700
Kitchen cabinetsdefault
$8,300 new × 40% good × 3.80 allocation
- $10,400
Kitchen countertopsdefault
$6,800 new × 40% good × 3.80 allocation
- $3,100
Decorative trimdefault
$2,000 new × 40% good × 3.80 allocation
- $200
Mirrorsdefault
$200 new × 40% good × 3.80 allocation
- $1,400
Shelvingdefault
$900 new × 40% good × 3.80 allocation
- $4,600
Window coverings (12)default
$3,000 new × 40% good × 3.80 allocation
- $11,300
Carpet, vinyl & laminate (100% of floors)listing
$7,500 new × 40% good × 3.80 allocation
- $9,900
Kitchen & laundry equipment plumbingdefault
$6,500 new × 40% good × 3.80 allocation
- $6,000
Kitchen, laundry & data equipment electricaldefault
$3,900 new × 40% good × 3.80 allocation
- $11,700
Appliances (range, microwave, dishwasher, refrigerator, washer, dryer)listing
$7,700 new × 40% good × 3.80 allocation
- $13,700
Hot tub (freestanding)listing
$9,000 new × 40% good × 3.80 allocation
- $6,400
Furniture conveyed with the sale (used)listing
$16,000 new × 40% good · out of the price
- $13,400
Paving: driveway & walks (paved)default
$7,100 new × 50% good × 3.80 allocation
- $12,900
Landscaping (typical)default
$6,800 new × 50% good × 3.80 allocation
- $2,200
Patiosdefault
$1,100 new × 50% good × 3.80 allocation
- $24,800
Decks & porches (attached)listing
$13,100 new × 50% good × 3.80 allocation
- $191,000
Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault
$125,700 new × 40% good × 3.80 allocation
- $19,800
Building plumbing & fixturesdefault
$13,000 new × 40% good × 3.80 allocation
- $18,200
Building electrical & lightingdefault
$12,000 new × 40% good × 3.80 allocation
- $19,900
HVACdefault
$13,100 new × 40% good × 3.80 allocation
- $4,000
Fireplacelisting
$2,600 new × 40% good × 3.80 allocation
About the property
Depreciation schedule: typical cost seg study
| Year | 5-yr | 15-yr | Building | Total |
|---|---|---|---|---|
| 1 | $91,200 | $53,300 | $300 | $144,800 |
| 2 | $0 | $0 | $6,500 | $6,500 |
| 3 | $0 | $0 | $6,500 | $6,500 |
| 4 | $0 | $0 | $6,500 | $6,500 |
| 5 | $0 | $0 | $6,500 | $6,500 |
| 6+ | $0 | $0 | $226,600 | $226,600 |
| Total | $91,200 | $53,300 | $252,800 | $397,300 |
The building's share of the price ($391,000) is 3.8x our depreciated replacement cost of the home ($103,000). 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.