BNBCalc Short Term Rental Rental Arbitrage Analysis 1475 E 830 N, Heber City, UT, 84032

7 bed • 3.5 bath • 16 guests • $5,700

BNB

Calc

Annual Revenue

$64,867

Profit (Cash Flow)

-$23,965

Cash on Cash Return

-141.2%

Annual Revenue

$64,867

AirDNA projects $444/night at 40% occupancy ($64,867).

BNB Calc projects a 40% occupancy rate, $444 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-141.18% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$23,965	-$47,930	-$71,896	-$95,861	-$119,827	-$239,654	-$718,962
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$171	$347	$528	$715	$907	$1,960	$8,135
Total Return	-$23,794	-$47,583	-$71,367	-$95,146	-$118,919	-$237,693	-$710,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-141.18%

Payback Period Days

Return on Investment

-140.17%

1475 E 830 N Heber City, Utah, 84032

7 bed • 3.5 bath • 16 guests

Monthly Rent

$64,867

Annual Revenue

AirDNA projects $444/night at 40% occupancy ($64,867.33).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

-$23,965

Profit

Revenue

$64,867

Operating Expenses

$20,433

Operating Income

$44,435

Net Effective Rent

$68,400

Profit (Cash Flow)

-$23,965

$16,975

Cash Investment

Renos & Furnishing

$16,875

Setup Costs

$100

Total

$16,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-141.18%

Payback Period Days