$925,000
-$70,000560 Edgemoor Road, Big Bear Lake CA 92315
Multi-Family (5 Units)
Property type
515 days
On market
$386
Price per sqft
0 cars
Garage
1963
Year built
7,220 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to the Blue Bear Lodge! Fully remodeled within the past two years, this exceptional property offers five fully furnished units. Unit 1 features two bedrooms, one bathroom, a spacious living room with a fireplace, a dining room, and a kitchen. Units 2-5 each include one bedroom, one bathroom, a cozy living room with a fireplace, and a kitchen. Ideally located in the...
Listing provided by: Thomas Kadar DRE #01912823 949-933-0488, Keller Williams Legacy
Listing updated: May 29, 2026 at 10:42pm.
Last checked: Jun 2, 2026 at 02:00pm
Source: CRMLS #LG25003497
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $1,500 | $1,500 | $1,500 | Furnished |
| 4 | 1 | 1 | — | $1,750 | $1,750 | $1,750 | Furnished |
# of Buildings: 2
# of Units Total: 5
Separate Electric Meters: 5
Separate Gas Meters: 5
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
8.7x
List Price / Annual Gross Rent
Cap Rate
6.25%
NOI / List Price
Gross Scheduled Income: $106,114
Operating Expense: $48,342
Net Operating Income: $57,772
Annual Operating Expenses
Electric: $1,200
Fuel: $800
Insurance: $7,000
Professional Management: $10,000
Trash: $1,000
Water / Sewer: $1,200
Interior
Cooling: None
Heating: Fireplaces, Wall Furnace
Fireplace: Family Room
Laundry: None
Entry Location: 1
Exterior
Architectural Style: Cottage
Property Attached: Yes
Stories Total: 1
Levels: One
Roof: Composition
Common Walls: Two Common Walls Or More, No One Above, No One Below
Lot Features: Two To Five Units Acre, Rectangular Lot, Street Level
Pool: None
Spa: None
Fencing: Wood
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Available, Electricity Connected, Natural Gas Connected, Sewer Connected
View: Mountains, Trees Woods
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 0307201030000
Additional Parcels: No
Tax Lot: 1
Zoning: R-1
Community
Senior Community: No
Community Features: Biking, Curbs, Fishing, Golf, Hiking, Lake, Mountainous, Near National Forest, Park, Rural, Water Sports
Nearby Schools
Nearby schools around the 560 Edgemoor Road, Big Bear Lake, CA 92315. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$740,000
Total Interest
$943,829
Total Payment
$1,683,829
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$5,791
per month
Property History for 560 Edgemoor Road
Big Bear Lake Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92315.
Similar Homes
Listings with similar prices to 560 Edgemoor Road