STR Yield
← Back to deals
332 E Fairway Blvd

332 E Fairway Blvd

Big Bear City, CA 92314

$499,000

2 bd · 2 ba · 1,592 sqft · Listed 70d ago

View on Realtor.com →
Low confidence

Year built

1971

Sqft

1,592

Lot sqft

5,001

HOA / mo

None

Furnished

No

List date

2026-09-04T16:19:19Z

Revenue

Annual revenue

$26,548

ADR

$238

Occupancy

31%

Cleaning fees (12 mo)

$4,877

Confidence

Low (37.35), 49 comps

Comp revenue range (p25 / median / p75)

$12,247$21,549$29,988

Median revenue of shown comps: $21,549

  • Maverick's Cabin - HotTub, GameRm, Firepit, fenced

    Cabin · 2 bd · 2 ba · sleeps 6 · 108 ft

    • Hot tub
    • Free parking
    • Pets OK
    • Wifi
    • +3

    Revenue $12,659ADR $218Occ ≈ 16%4.8★ (9)

    AirbnbVrboBooking

  • New! Cabin 2bed 2bth jacuzzi game room EVcharger

    Cabin · 2 bd · 2 ba · sleeps 6 · 213 ft

    Revenue $30,564ADR $318Occ ≈ 26%5★ (55)

    Delisted

  • 2 Mi to Big Bear Lake! Quiet Cabin w/ Yard & Grill

    Cabin · 2 bd · 1 ba · sleeps 6 · 318 ft

    • A/C
    • Free parking
    • Pets OK
    • Wifi
    • +2

    Revenue $5,376ADR $177Occ ≈ 8%4.7★ (7)

    AirbnbVrboBooking

  • * The Sweet Escape Cabin + Free EV

    Cabin · 2 bd · 1.5 ba · sleeps 6 · 413 ft

    • Free parking
    • Wifi
    • Kitchen
    • Washer
    • +3

    Revenue $24,380ADR $215Occ ≈ 31%5★ (181)

    Airbnb

  • Turquoise Bear ft AC, SPA, Pet Friendly & Fenced

    House · 2 bd · 2 ba · sleeps 6 · 436 ft

    • Hot tub
    • A/C
    • Free parking
    • Pets OK
    • +4

    Revenue $24,366ADR $248Occ ≈ 27%4.9★ (26)

    AirbnbVrbo

  • Jade Bear Retreat

    Vacation home · 2 bd · 2 ba · sleeps 4 · 466 ft

    Revenue $2,648ADR $251Occ ≈ 3%5★ (1)

    Booking

  • Big Bear's Cozy Den!

    Cabin · 2 bd · 1 ba · sleeps 6 · 486 ft

    • Free parking
    • Wifi
    • Kitchen
    • Fireplace

    Revenue $7,501ADR $192Occ ≈ 11%4.8★ (10)

    Airbnb

  • Family Cabin Near Slopes | Game Room + EV Charger

    House · 2 bd · 2 ba · sleeps 6 · 495 ft

    • Free parking
    • Wifi
    • Kitchen
    • Washer
    • +3

    Revenue $23,194ADR $231Occ ≈ 28%4.7★ (10)

    Airbnb

  • Barker Cottage: Hot Tub, Shuffleboard, Firepit

    House · 2 bd · 2 ba · sleeps 6 · 0.1 mi

    • Hot tub
    • Free parking
    • Pets OK
    • Wifi
    • +3

    Revenue $46,429ADR $222Occ ≈ 57%4.9★ (92)

    AirbnbVrbo

  • Country Club Cabin ~ Fenced Yard, Dog-friendly, AC

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.1 mi

    • Hot tub
    • A/C
    • Free parking
    • Pets OK
    • +4

    Revenue $28,089ADR $424Occ ≈ 18%4.7★ (6)

    AirbnbVrbo

Show 39 more
  • Country Club Cabin #357

    Vacation home · 2 bd · 1 ba · sleeps 4 · 0.1 mi

    Revenue $60,189ADR $562Occ ≈ 29%—

    Booking

  • Country Club Cabin ~ Fenced Yard, Dog-friendly cabin in heart of Big Bear with hot tub.

    Vacation home · 2 bd · 1 ba · sleeps 4 · 0.1 mi

    Revenue $55,947ADR $618Occ ≈ 25%4★ (1)

    Booking

  • Cozy Cabin in Big Bear - Perfectly Crisp Getaway!

    Cabin · 2 bd · 2 ba · sleeps 8 · 0.1 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +2

    Revenue $37,610ADR $219Occ ≈ 47%5★ (143)

    Airbnb

  • BIG BEAR COZY DEN - Comfort in the Mountains Free WiFi & Cozy Vibes...

    Cabin · 2 bd · 1 ba · sleeps 6 · 0.1 mi

    • Free parking
    • Wifi
    • Kitchen
    • Fireplace

    Revenue $9,548ADR $243Occ ≈ 11%4.7★ (11)

    Vrbo

  • *NEW* 2BR Chateau Oso Grande Near Slopes & Hot Tub

    Cabin · 2 bd · 1 ba · sleeps 6 · 0.1 mi

    Revenue $1,184ADR $285Occ ≈ 1%4★ (2)

    Delisted

  • Mountain Escape w/ Fireplace, BBQ, & Fenced Yard

    House · 2 bd · 2 ba · sleeps 6 · 0.1 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +3

    Revenue $14,333ADR $273Occ ≈ 14%5★ (10)

    AirbnbVrboBooking

  • Atomic A-Frame • Firepit • Lake • Mid-Century Gem

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.1 mi

    • Free parking
    • Wifi
    • Kitchen
    • Fireplace

    Revenue $10,621ADR $334Occ ≈ 9%5★ (69)

    Airbnb

  • "Grin & Bear It" Cozy Cabin 2BR/1.5BA

    Cabin · 2 bd · 1.5 ba · sleeps 6 · 0.1 mi

    • Free parking
    • Wifi
    • Kitchen
    • Washer
    • +1

    Revenue $15,812ADR $182Occ ≈ 24%4.8★ (83)

    Airbnb

  • Cozy 2-Story 2BR Retreat with Gold Mountain Views

    Cabin · 2 bd · 1.5 ba · sleeps 6 · 0.1 mi

    • A/C
    • Free parking
    • Pets OK
    • Wifi
    • +3

    Revenue $11,121ADR $206Occ ≈ 15%5★ (1)

    Airbnb

  • Cute n Cozy Wooded Big Bear Cabin -Pets,WiFI,Cable

    Cabin · 2 bd · 1 ba · sleeps 7 · 0.1 mi

    • A/C
    • Free parking
    • Pets OK
    • Wifi
    • +3

    Revenue $23,544ADR $150Occ ≈ 43%4.8★ (178)

    Airbnb

  • East of Paradise

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    • Hot tub
    • Free parking
    • Pets OK
    • Wifi
    • +2

    Revenue $876ADR $219Occ ≈ 1%5★ (1)

    Airbnb

  • Comfy Cozy Cabin with a big yard in Big Bear

    Cabin · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +2

    Revenue $12,247ADR $261Occ ≈ 13%5★ (277)

    AirbnbVrbo

  • Black Gold Cabin: sustainable, intentional retreat

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +3

    Revenue $17,511ADR $278Occ ≈ 17%5★ (231)

    Airbnb

  • Cozy 2 bedroom, Smart TV, BBQ

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    Revenue $21,549ADR $237Occ ≈ 25%4.8★ (43)

    AirbnbBooking

  • Chateau Oso Grande in Big Bear

    Vacation home · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    Revenue $29,988ADR $177Occ ≈ 46%5★ (2)

    Booking

  • Cozy, Child/Pet Friendly w/ Jacuzzi & Firepit!

    House · 2 bd · 2 ba · sleeps 4 · 0.2 mi

    • Hot tub
    • Free parking
    • Pets OK
    • Wifi
    • +4

    Revenue $38,726ADR $286Occ ≈ 37%4.9★ (196)

    Airbnb

  • Turquoise Bear with SPA

    Vacation home · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    Revenue $28,289ADR $368Occ ≈ 21%—

    Booking

  • Big Bear Cabin w/ Hot Tub, AC, Firepit, & Foosball

    House · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    • Hot tub
    • A/C
    • Free parking
    • Pets OK
    • +3

    Revenue $21,318ADR $232Occ ≈ 25%3.8★ (4)

    AirbnbVrboBooking

  • Cozy Family Cabin Getaway BBL

    Cabin · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    Revenue $25,499ADR $287Occ ≈ 24%4.5★ (4)

    AirbnbBooking

  • Home Sweet Cabin with Hot Tub

    Cabin · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    • Hot tub
    • Free parking
    • Wifi
    • Kitchen
    • +2

    Revenue $24,170ADR $155Occ ≈ 43%4.9★ (58)

    AirbnbVrbo

  • Super cute 2 bedroom chalet with indoor fireplace

    Cabin · 2 bd · 1 ba · sleeps 5 · 0.2 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +2

    Revenue $14,144ADR $103Occ ≈ 38%5★ (27)

    Airbnb

  • Navigate Stays Cabin w Fireplace Near Ski Resorts

    House · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    Revenue $27,306ADR $270Occ ≈ 28%4.5★ (18)

    AirbnbBooking

  • Lake Life Escape! Stunning Big Bear Cabin

    Cabin · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    • Free parking
    • Wifi
    • Kitchen
    • Washer
    • +1

    Revenue $22,851ADR $225Occ ≈ 28%4.7★ (36)

    AirbnbVrboBooking

  • The Summit at Sherwood ~ Dog-friendly cabin with fenced yard, patio, grill, & furnished deck

    Vacation home · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    Revenue $17,695ADR $349Occ ≈ 14%—

    Booking

  • The Summit at Sherwood #618

    Vacation home · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    Revenue $45,272ADR $538Occ ≈ 23%—

    Booking

  • Cozy, Comfy Big Bear Retreat! Minutes from village

    Cabin · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +4

    Revenue $8,825ADR $255Occ ≈ 9%4.8★ (71)

    Airbnb

  • Rob’s Big Bear Family Cabin

    House · 2 bd · 1 ba · sleeps 5 · 0.2 mi

    Revenue $9,140ADR $178Occ ≈ 14%4.9★ (10)

    Delisted

  • The One & Only: Cozy Rozy /\Frame Cabin!

    Cabin · 2 bd · 1 ba · sleeps 5 · 0.2 mi

    • Hot tub
    • A/C
    • Free parking
    • Pets OK
    • +5

    Revenue $38,739ADR $204Occ ≈ 52%5★ (315)

    AirbnbVrbo

  • Big Bear Quonset Lodge-Dog Friendly

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +2

    Revenue $9,985ADR $188Occ ≈ 15%5★ (334)

    Airbnb

  • Big Bear Getaway w/ Deck, Yard & bonus Hot Tub

    Cabin · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    Revenue $18,960ADR $281Occ ≈ 18%4.8★ (4)

    Delisted

  • Storybook,Rustic Log Cabin: Couples/Small Families

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    • Free parking
    • Wifi
    • Kitchen
    • Washer
    • +2

    Revenue $18,095ADR $175Occ ≈ 28%4.9★ (274)

    AirbnbVrbo

  • Cabin | A/C, wood-burning fireplace, pet friendly

    Cabin · 2 bd · 1 ba · sleeps 5 · 0.2 mi

    • A/C
    • Free parking
    • Pets OK
    • Wifi
    • +2

    Revenue $41,415ADR $159Occ ≈ 71%5★ (160)

    AirbnbVrbo

  • *NEW* 2BR Chateau Oso Grande Near Slopes & Hot Tub

    Cabin · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    • Hot tub
    • Free parking
    • Wifi
    • Kitchen
    • +2

    Revenue $34,523ADR $212Occ ≈ 45%5★ (80)

    AirbnbVrbo

  • Relaxing Cabin w/ Hot Tub & Large Yard

    House · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    • Hot tub
    • Free parking
    • Wifi
    • Kitchen
    • +2

    Revenue $13,368ADR $263Occ ≈ 14%4.7★ (14)

    AirbnbVrboBooking

  • Bear City Retreat w/ Hot Tub- Relaxing Cottage

    Cabin · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    • Free parking
    • Pets OK
    • Wifi
    • Kitchen
    • +2

    Revenue $28,971ADR $293Occ ≈ 27%4.5★ (54)

    AirbnbVrboBooking

  • Montana cabin #1938

    Vacation home · 2 bd · 1 ba · sleeps 6 · 0.2 mi

    Revenue $53,295ADR $429Occ ≈ 34%—

    Booking

  • Designer Cabin + Hot Tub + Fenced Yard

    Cabin · 2 bd · 2 ba · sleeps 6 · 0.2 mi

    Revenue $3,241ADR $189Occ ≈ 5%4★ (4)

    Delisted

  • The Coziest of Cabins in Big Bear

    Cabin · 2 bd · 1 ba · sleeps 4 · 0.2 mi

    Revenue $33,150ADR $134Occ ≈ 68%5★ (158)

    Airbnb

  • Lookout Cabin 2-bedroom+game room in Big Bear, CA

    Cabin · 2 bd · 2 ba · sleeps 8 · 0.2 mi

    • Hot tub
    • Free parking
    • Wifi
    • Kitchen
    • +4

    Revenue $20,555ADR $279Occ ≈ 20%5★ (72)

    Airbnb

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

Financing
Management

Est. revenue

$26,548

NOI

$6,881

Cash flow /mo

$573

Cash needed

$540,960

Cash-on-cash (all cash)

1.3%

ROE (yr 1)

4.0%

Cap rate

1.4%

DSCR

—

Year-1 write-off

$130,531

Year-1 tax shield @ 32%

$41,770

Year-1 return on equity

  • Cash flow (annual)$6,881
  • Principal paydown (n/a, cash)$0
  • Appreciation at%$14,970
ROE4.0%

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)$5,310
  • Platform fees (3% of revenue)$796
  • Maintenance / capex (5% of revenue)$1,327
  • Utilities & supplies$4,200
  • HOA$0
  • Property tax$6,976
  • Insurance (STR-rated)$2,545

Cash needed to close

  • Purchase price (all cash)$499,000
  • Closing costs (4.0%)$19,960
  • Furnishing (bought new)$22,000

Tax savings if the STR loophole applies

  • Tax shield @ 32%$41,770

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

$399,000

Short-life (5/15-yr)

$108,000 · 27%

Year-1 deduction

$131,000

Year-1 tax shield @ 32%

$42,000

Land 20% (county tax record, assessed value split) · building $292,000 over 39 years · new furniture $22,000

Based on: 1,592 sq ft, built 1971, 2 bd / 2 ba, unfurnished, listing features (fence, game room, fireplace).

Try the cost segregation calculator on any property →

IRS-guide safe-harbor floor: $102,000 in year 1 (20% short-life, $33,000 tax shield), the conservative amount following the IRS audit guide's residential classification table.

5-year property$82,400
  • Kitchen cabinetsdefault

    $9,300 new × 40% good × 3.10 allocation

    $11,500
  • Kitchen countertopsdefault

    $7,600 new × 40% good × 3.10 allocation

    $9,400
  • Decorative trimdefault

    $2,800 new × 40% good × 3.10 allocation

    $3,500
  • Mirrorsdefault

    $300 new × 40% good × 3.10 allocation

    $400
  • Shelvingdefault

    $900 new × 40% good × 3.10 allocation

    $1,100
  • Window coverings (16)default

    $4,000 new × 40% good × 3.10 allocation

    $5,000
  • Carpet, vinyl & laminate (40% of floors)default

    $4,100 new × 40% good × 3.10 allocation

    $5,100
  • Kitchen & laundry equipment plumbingdefault

    $7,200 new × 40% good × 3.10 allocation

    $9,000
  • Kitchen, laundry & data equipment electricaldefault

    $4,400 new × 40% good × 3.10 allocation

    $5,400
  • Appliances (range, microwave, dishwasher, disposal, refrigerator, washer, dryer)default

    $8,100 new × 40% good × 3.10 allocation

    $10,100
  • Furniture bought newlisting

    $16,000 new × 100% good · bought separately

    $16,000
  • Game-room equipment bought newlisting

    $6,000 new × 100% good · bought separately

    $6,000
15-year land improvements$47,200
  • Paving: driveway & walks (paved)default

    $8,300 new × 50% good × 3.10 allocation

    $12,800
  • Landscaping (typical)default

    $8,000 new × 50% good × 3.10 allocation

    $12,400
  • Patiosdefault

    $1,600 new × 50% good × 3.10 allocation

    $2,400
  • Decks & porches (attached)default

    $1,600 new × 50% good × 3.10 allocation

    $2,400
  • Fencinglisting

    $6,000 new × 50% good × 3.10 allocation

    $9,300
  • Gazebo / pergolalisting

    $5,000 new × 50% good × 3.10 allocation

    $7,800
Building, 39-year$291,600
  • Structure: foundation, framing, walls, windows, doors, roof, interior finishesdefault

    $172,700 new × 40% good × 3.10 allocation

    $214,500
  • Building plumbing & fixturesdefault

    $17,900 new × 40% good × 3.10 allocation

    $22,200
  • Building electrical & lightingdefault

    $17,500 new × 40% good × 3.10 allocation

    $21,700
  • HVACdefault

    $17,900 new × 40% good × 3.10 allocation

    $22,300
  • Hardwood & tile floorsdefault

    $6,100 new × 40% good × 3.10 allocation

    $7,600
  • Fireplacelisting

    $2,600 new × 40% good × 3.10 allocation

    $3,300

About the property

Depreciation schedule: typical cost seg study

Year5-yr15-yrBuildingTotal
1$82,400$47,200$900$130,500
2$0$0$7,500$7,500
3$0$0$7,500$7,500
4$0$0$7,500$7,500
5$0$0$7,500$7,500
6+$0$0$260,800$260,800
Total$82,400$47,200$291,600$421,200

The building's share of the price ($399,000) is 3.1x our depreciated replacement cost of the home ($129,000). 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.