BNBCalc Short Term Rental Rental Arbitrage Analysis 1629 Majestic Pines Dr #Q38, , ,

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$43,588

Profit (Cash Flow)

-$10,078

Cash on Cash Return

-139.5%

Annual Revenue

$43,588

AirDNA projects $349/night at 40% occupancy ($50,988). Airbtics projects $234/night at 51% occupancy ($43,588). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,178	$43,721	$53,496	$68,640
Occupancy	44%	49%	55%	62%
Nightly Rate	$210	$233	$253	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bigwood W #90, 1 bedrm plus loft 2 bathrm Sleeps 6	$53,523	$223	62%	2	2	1	$182	✅	✅	❌	Y / Y	⭐️ 5 (10)
Mammoth Condo Near Village	$36,272	$214	44%	2	2	2	$150	✅	✅	❌	N / Y	⭐️ 4.5 (105)
Cozy Upgraded Mountain Condo-Maverick Chalet	$49,827	$214	58%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (48)
Mammoth Cozy:Quiet, Clean 2 BDR/2BTH Close to Lift	$40,883	$177	59%	2	2	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (113)
Completely Remodeled, Bright Mammoth Condo/Garage	$56,910	$204	74%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (175)
2 bedroom condo near the village	$38,246	$237	42%	2	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (49)
531 Walk to Ski Close to Canyon Lodge with Pool &	$65,608	$325	53%	2	3	1	$255	✅	✅	❌	Y / Y	⭐️ 5 (14)
Fantastic 2BD 2BA Mammoth Condo	$77,621	$213	91%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (220)
Cozy Condo in the Woods with Garage Parking	$44,781	$190	61%	2	2	3	$165	✅	✅	❌	Y / Y	⭐️ 5 (99)
Wow! Canyon Lodge/ Village. Modern 2 Bed, 2 Bath	$50,280	$200	66%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (212)
Mountainback #34, Corner	$54,685	$290	49%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 0 (2)
Gorgeous & Convenient Mammoth Retreat	$54,489	$242	61%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (176)
Rider's Camp Right By The Village!	$69,351	$248	72%	2	1.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (59)
Seasons 4 Retreat by Village, Shops, Restaurants	$36,689	$192	49%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (36)
Crestview 25 Near the Village & Lifts Pet-Friendly	$61,982	$292	50%	2	2	2	$212	❌	✅	✅	Y / N	⭐️ 4 (5)
Bright corner condo overlooking the pool, #146	$45,352	$236	51%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (28)
Beautifully Remodeled Condo, garage, wifi, laundry	$56,847	$249	59%	2	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (92)
Extraordinary Cozy Condo Near Eagle Lodge!	$32,147	$174	48%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (118)
Garage right under condo w/120V outlet for EV	$48,490	$250	51%	2	2	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (205)
Rustic 2 Bed/ 2 Bath Mountain Getaway!	$26,336	$167	39%	2	2	2	$190	✅	✅	❌	Y / Y	⭐️ 5 (77)
Crestview B #46-1 Bedroom+Loft, 3 Baths, Sleeps 7!	$38,784	$281	34%	2	3	1	$217	❌	✅	❌	Y / Y	⭐️ 4.5 (18)
Majestic Retreat	$42,250	$251	43%	2	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (14)
Seasons 4 #104- close to the Village & bus stops	$41,842	$225	49%	2	1	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (26)
Seasons 4 #169- Close to shuttle and more!	$43,635	$245	47%	2	1.5	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (37)
502 Walk to Ski, Intimate Getaway Close to Canyon	$56,188	$287	51%	2	2	1	$217	❌	✅	❌	Y / Y	⭐️ 5 (16)
Seasons 4 #109- near shuttle stops & the Village	$54,447	$264	55%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (54)
Seasons 4 #192, close to shuttle and Canyon	$29,567	$227	34%	2	1	1	$170	✅	✅	✅	Y / Y	⭐️ 5 (44)
2bd/2ba Comfy Mountain Getaway, Jacuzzi, Garage	$37,645	$220	46%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (137)
Seasons 4 Condo #159-just steps to the shuttle	$53,828	$262	54%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (11)
Bright, open and remodeled townhome at Bigwood	$41,551	$230	48%	2	2	2	$190	✅	✅	❌	Y / Y	⭐️ 5 (196)
Mellow Mountain Getaway Renovated Private 1bd/loft	$38,086	$187	53%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (138)
Sleeps 6-Walk to shuttle, 0.8mi to Eagle, Sauna/FP	$35,749	$169	54%	2	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (64)
Seasons 4 condo #167- Close to shuttle and more!	$50,926	$306	44%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Mountainback #14 - 2 Bedroom, 2 Bathroom Sleeps 6!	$43,499	$268	41%	2	2	1	$228	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Walking Distance Village & Gondola	$46,899	$226	53%	2	3	2	$149	❌	✅	❌	Y / Y	⭐️ 5 (144)
Seasons 4 200- Beautifully Upgraded Condo Near Can	$34,472	$196	44%	2	1	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (55)
Seasons 4 condo #135-Close to the shuttle stops	$51,062	$279	49%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (12)
Seasons 4 condo #171, steps to the shuttle stops	$35,009	$247	36%	2	1.5	1	$170	✅	✅	✅	Y / Y	⭐️ 5 (39)
Seasons 4 #141 - modern mountain accommodations	$44,977	$249	48%	2	2	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (24)

Return Metrics

-139.49% 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)	-$10,078	-$20,156	-$30,234	-$40,312	-$50,391	-$100,782	-$302,347
Revenue Appreciation	$871	$1,760	$2,667	$3,593	$4,536	$9,545	$35,365
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$9,206	-$18,395	-$27,566	-$36,719	-$45,854	-$91,236	-$266,981

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-139.49%

Payback Period Days

Return on Investment

-139.49%

1629 Majestic Pines Dr #Q38

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,588

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $349/night at 40% occupancy.Projected nightly rate is $234/night at 51% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$46,027

Avg annual revenue

51%

Avg occupancy rate

$234

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

$20k

$40k

$60k

$80k

-$10,078

Profit

Revenue

$43,588

Operating Expenses

$17,666

Operating Income

$25,922

Net Effective Rent

$36,000

Profit (Cash Flow)

-$10,078

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-139.49%

Payback Period Days