BNBCalc Short Term Rental Rental Arbitrage Analysis 17415 Mustang Rd, Munds Park, AZ, 86017

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$47,927

Profit (Cash Flow)

-$11,103

Cash on Cash Return

-129.1%

Annual Revenue

$47,927

AirDNA projects $236/night at 50% occupancy ($43,098). Airbtics projects $243/night at 54% occupancy ($47,927). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,981	$45,287	$68,529	$95,499
Occupancy	43%	52%	66%	80%
Nightly Rate	$196	$226	$272	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Munds Park Retreat: Hike, Golf + Fish!	$35,352	$154	57%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (34)
Munds Park Comfy Cabin with a Treehouse	$48,903	$196	67%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (264)
NEW! Family-friendly Munds Park Cabin	$69,144	$213	86%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
A-Frame Mountain Escape near Sedona and Flagstaff	$70,206	$216	85%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (101)
Sunset Cabin: A-Frame in the Woods	$47,278	$164	74%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (323)
Secluded Munds Park Cabin w/ Deck < 1 Mi to Lake	$43,219	$251	44%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Enchanting Cabin Amongst the Pines! Exquisite Deco	$56,654	$309	47%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Coziest A-Frame In The Woods	$90,245	$244	97%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (160)
Charming Cabin with all the amenities	$29,116	$228	32%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Peaceful Cabin Between Flagstaff & Sedona!	$59,766	$303	47%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (29)
Three Bears Bungalow	$67,534	$270	66%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (160)
The Cutest, Coziest, Most Charming A-Frame Cabin!	$40,201	$161	64%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Perfect location for your northern AZ adventures.	$47,457	$313	40%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Bearfoot lodge -authentic cabin retreat	$24,260	$180	35%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (96)
Wulf's Cabin in the Pines	$26,365	$209	31%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (70)
Animal Hill Retreat w GAME ROOM	$65,854	$266	65%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (103)
Blue Cabin in Munds Park	$29,436	$180	39%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (23)
NEW! Family Cabin Retreat in Munds Park	$55,422	$183	81%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (103)
Munds Park A-Frame -Fireplace & Wrap Around Porch	$49,338	$238	54%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (106)
Munds Park Home Sleeps 6 Max 3 Bedroom 2 Bath	$33,887	$197	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Munds Park Cabin w/ Fire Pit & Wraparound Porch!	$84,721	$408	55%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.5 (76)
Munds Park Mountain Getaway: Hike, Golf & Unwind!	$43,416	$224	47%	3	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Your Cabin in the Woods	$50,070	$198	68%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Munds Park Retreat w/ Decks, ~ 1 Mi to Lake	$82,051	$465	45%	3	2	2	$124	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Family and Pet Friendly / Backing the Forest / AC	$48,878	$204	61%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Spacious + updated cabin in Munds Park with A/C	$32,497	$285	30%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (32)
Cozy Cabin Getaway	$20,771	$136	41%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
Modern Family Chalet w/ Loft 20 min to Sedona/Flag	$49,433	$247	51%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (129)
Elite Mountaintop Cabin w/ 2 Decks, Firepit & Loft	$68,730	$224	80%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (141)
Charming Cozy Cabin under the stars, sleeps 8.	$41,406	$193	56%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Whispering Pines Cabin located on Munds Canyon	$78,002	$323	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Colorful Munds Park Cabin w/ Deck & Fireplace	$50,772	$408	34%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
A Frame Cabin with views!	$69,935	$281	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spacious Accessible Cabin BBQ-Firepit Mund's Park!	$65,344	$300	54%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Spacious Accessible home Firepit	$48,159	$258	51%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
The Green Door Cabin	$33,906	$193	48%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Munds Park Vacay!	$44,178	$235	49%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Pinewood Chalet	$53,869	$223	66%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-129.1% 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)	-$11,103	-$22,206	-$33,309	-$44,412	-$55,516	-$111,032	-$333,097
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	$0	$0	$0	$0	$0	$0	$0
Total Return	-$11,103	-$22,206	-$33,309	-$44,412	-$55,516	-$111,032	-$333,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-129.1%

Payback Period Days

Return on Investment

-129.1%

17415 Mustang Rd Munds Park, Arizona, 86017

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,927

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 50% occupancy.Projected nightly rate is $243/night at 54% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$50,112

Avg annual revenue

54%

Avg occupancy rate

$243

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

$45k

$65k

$90k

-$11,103

Profit

Revenue

$47,927

Operating Expenses

$18,231

Operating Income

$29,697

Net Effective Rent

$40,800

Profit (Cash Flow)

-$11,103

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-129.1%

Payback Period Days