BNBCalc Short Term Rental Rental Arbitrage Analysis 1795 N 180th, , ,

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$62,676

Profit (Cash Flow)

$8,952

Cash on Cash Return

98.4%

Annual Revenue

$62,676

AirDNA projects $318/night at 48% occupancy ($55,750). Airbtics projects $232/night at 52% occupancy ($44,063). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $286 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,119	$45,969	$65,067	$88,688
Occupancy	43%	54%	60%	69%
Nightly Rate	$167	$225	$286	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heber daylight basement suite	$48,926	$189	70%	3	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (31)
Deer Valley Mountain View	$20,774	$93	59%	3	1	1	$30	❌	❌	✅	N / N	⭐️ 5 (159)
Timp Meadows Garden	$28,507	$119	60%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (73)
Heber City Hideaway	$32,843	$174	48%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (100)
1911 Vintage Valentine Cozy Home	$26,163	$132	51%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (233)
Heber Home Away From Home	$37,721	$162	63%	3	2.5	4	$275	❌	❌	❌	Y / Y	⭐️ 5 (7)
Heritage House - 2 Blocks from Main Street, Roomy, Convenient to sports fields	$34,422	$136	64%	3	1	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (40)
The Stone Haus	$34,421	$237	36%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming Heber Home	$21,488	$131	43%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Cozy Main Floor Rental Unit Ski nearby	$39,621	$151	71%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (55)
Minutes to Deer Valley Ski Resort – Luxe Condo	$58,809	$212	64%	3	2.5	2	$366	❌	❌	❌	Y / Y	⭐️ 5 (4)
Heber City Escape \| Modern 3BR House w/ Mt Views	$45,923	$164	60%	3	2.5	2	$366	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxury townhome close to Park City	$75,058	$410	42%	3	2.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (5)
Heber Valley Country Living	$28,477	$124	59%	3	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (100)
Center of Midway -Walk .02 miles to Downtown	$31,040	$169	48%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
3 Bedroom Chalet on the Creek	$54,292	$202	71%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (152)
3-bedroom townhome in Zermatt Resort	$30,241	$221	35%	3	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (29)
Midway Vacation~Heated Pool, Tubing, Villa 3056	$51,202	$293	47%	3	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (20)
Majestic Mountain Retreat - On the Golf Course	$59,913	$296	54%	3	3.5	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (85)
Alpine Chalet With Free Historic Railroad Tickets!	$54,736	$251	57%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (15)
"The Chalet" a wonderful resort getaway - 773	$51,787	$283	49%	3	2.5	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (4)
Heber City Retreat	$36,667	$177	54%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Mountain Getaway\|King Bed\|Fireplace\|Balcony	$39,263	$216	47%	3	2	1	$195	✅	❌	✅	Y / Y	⭐️ 5 (16)
Heber Mountain Retreat, BRAND NEW, Entire Property	$35,663	$174	56%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Mayflower Mountain Chalet Near Park City	$58,674	$227	68%	3	3.5	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (52)
Midway UT~Pool, Hot Spring, Scuba Villa 1041-3	$49,461	$306	43%	3	3	1	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Trestlewood: Secluded Mountain Cabin close to town	$59,722	$230	69%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
A-Frame Haus Heber City • Views • Romantic	$60,348	$256	61%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (249)
New & Cozy 3 Bed, 2 Bath Basement Apartment	$37,199	$225	40%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Judy's! Beautiful, convenient, comfortable & new!	$45,834	$268	46%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (61)
NEW 3BR Luxury Townhome	$76,776	$383	54%	3	2.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (22)
Family Vacation on Homestead Golf Course - Kanton	$49,217	$237	54%	3	3.5	1	$329	❌	❌	❌	Y / Y	⭐️ 5 (4)
Raven's Point Cabin \| Midway, UT	$148,761	$475	84%	3	1.5	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (50)
Awesome Bright separate entrance 3 bdrm Apartment	$18,483	$119	39%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (83)
Heber Mid Century Chalet - Dreamy Pond & Property	$47,047	$308	41%	3	2	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (27)
3BR Heber Home - 25 mins to Park City	$43,287	$284	41%	3	1.5	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Midway Mountain Haven	$92,554	$424	59%	3	3.5	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (4)
Family Fun Vacation Pool, Tubing, Ice Skating 2041	$44,145	$298	39%	3	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (10)
Adventure Awaits: Modern Townhome Near Deer Valley	$40,873	$225	43%	3	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

98.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,952	$17,904	$26,856	$35,808	$44,760	$89,520	$268,560
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	$8,952	$17,904	$26,856	$35,808	$44,760	$89,520	$268,560

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.37%

Payback Period Days

371

Return on Investment

98.37%

1795 N 180th

3 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$62,676

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $318/night at 48% occupancy.Projected nightly rate is $232/night at 52% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$47,117

Avg annual revenue

52%

Avg occupancy rate

$232

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

$15k

$60k

$105k

$150k

$8,952

Profit

Revenue

$62,676

Operating Expenses

$20,148

Operating Income

$42,528

Net Effective Rent

$33,576

Profit (Cash Flow)

$8,952

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

98.37%

Payback Period Days

371