BNBCalc Short Term Rental Rental Arbitrage Analysis 1968 Sir Andrew Way, Salt Lake City, UT, 84116

6 bed • 3 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$81,245

Profit (Cash Flow)

$21,483

Cash on Cash Return

144.7%

Annual Revenue

$81,245

AirDNA projects $304/night at 68% occupancy ($75,503). Airbtics projects $332/night at 67% occupancy ($81,244). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,987	$77,668	$133,427	$172,067
Occupancy	56%	68%	82%	90%
Nightly Rate	$199	$305	$435	$512

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Family Fun Game Home Near Downtown SLC!	$51,247	$257	51%	5	4	1	$270	✅	❌	✅	Y / Y	⭐️ 4.9 (89)
The Jeremy - SLC Luxury Home, Bathrooms, Hot Tub	$104,910	$434	64%	5	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (62)
Historic Avenues Home (Renovated Backyard)	$86,091	$461	50%	5	4	1	$216	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Renovated spacious home	$121,048	$400	82%	5	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (103)
Eaglewood Golf Course area	$60,210	$245	65%	5	4	2	$275	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Entire Home, Tree-lined street in the CITY	$39,383	$104	99%	5	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (420)
Luxury Views- Walkable to Downtown+ Convention Ctr	$88,796	$285	83%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (150)
Estate Downtown SLC, Hot Tub, Sleeps 18, King Bed	$168,628	$795	57%	7	5	2	$690	❌	✅	❌	Y / Y	⭐️ 5 (40)
Modern Mountain City Retreat	$148,903	$832	48%	5	4	3	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (27)
Breathtaking Historic Mansion	$97,388	$363	73%	5	4	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Sunsets! Indoor Sport Court, Pool Table, Hot Tub	$148,517	$625	64%	5	4	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (26)
Both Sides of New Construction Twin Home	$86,069	$309	73%	6	6	3	$485	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Salt Lake City's Best Stay \| Hot Tub \| Arcade	$128,943	$375	92%	5	4	3	$260	❌	✅	✅	Y / Y	⭐️ 5 (58)
5 Bedroom Home in Sugarhouse!	$39,148	$211	49%	5	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
TWO New Homes, Separate, but Together!	$118,527	$416	75%	5	5	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (8)
SLC Sunset House5 bedroomSleeps 14*	$42,328	$216	50%	5	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (61)
Sugarhouse - New\|Clean\|Modern\|Comfy - Entire House	$98,871	$316	84%	5	4	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (52)
BRAND new 5 bed 3.5 bath home Best location in SLC	$92,607	$464	53%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Cheerful 5 bedroom home in Sugarhouse area in SLC	$51,538	$168	83%	5	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
The Victorian Manor Sugar House / SLC	$33,503	$208	38%	5	5	1	$275	❌	❌	❌	Y / Y	⭐️ 4.3 (103)
Extraordinary Capitol Hill Home!	$157,410	$440	95%	5	4	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Great For People Of All Sizes! King! Sauna! 2 Tvs!	$35,113	$120	71%	5	2	1	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (241)
Spacious and Charming Airbnb	$35,398	$152	61%	5	2	1	$171	❌	❌	❌	Y / Y	⭐️ 4.1 (19)
WALK to Salt Palace, Delta Cntr & DwnTn - all NEW!	$65,664	$175	95%	5	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (51)
Spacious modern remodeled home	$39,241	$172	59%	6	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Downtown SLC Victorian sleeps 20	$88,534	$304	78%	6	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (214)
Historic Home \|City Views \| Great for Large Groups	$89,353	$296	82%	5	4	30	$350	❌	✅	❌	Y / Y	⭐️ 4.8 (27)
Luxury Home Downtown SLC, HotTub, Garage, King Bed	$98,921	$553	48%	5	3	2	$590	❌	✅	❌	Y / Y	⭐️ 5 (32)
Beautiful Historic Avenues Home	$75,554	$335	61%	5	3	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (139)
6-Bedroom Masterpiece in the Historic District	$84,417	$504	45%	6	3	1	$234	❌	✅	✅	Y / Y	⭐️ 4.9 (20)
Mountainside Home near SLC, lagoon, with a view	$50,518	$175	77%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (91)
Enjoy Holidays & Skiing with Mountain & Lake Views	$84,217	$383	59%	5	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (190)
Woods Cross Vacation Rental w/ Hot Tub!	$47,320	$144	76%	5	3	2	$289	❌	✅	✅	Y / Y	⭐️ 4.7 (33)
The Zen Den -Ideal Location-	$166,622	$500	90%	5	4	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
High end home with 3 apt units near Liberty Park	$42,163	$148	69%	5	5	1	$310	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Beautiful and private SLC home - 5 bedrooms!	$32,972	$137	62%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Modern & Cozy Retreat ~ Hot Tub ~ Mins to Downtown	$91,683	$306	79%	6	3	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (48)
Modern & Chic Entire Home in SLC	$54,067	$212	68%	5	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
By Liberty Park	$72,586	$237	83%	5	3	3	$180	✅	✅	❌	Y / Y	⭐️ 4.9 (103)

Return Metrics

144.66% 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)	$21,483	$42,966	$64,449	$85,932	$107,415	$214,830	$644,491
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	$21,483	$42,966	$64,449	$85,932	$107,415	$214,830	$644,491

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.66%

Payback Period Days

252

Return on Investment

144.66%

1968 Sir Andrew Way Salt Lake City, Utah, 84116

6 bed • 3 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

$81,245

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $304/night at 68% occupancy.Projected nightly rate is $332/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$81,675

Avg annual revenue

67%

Avg occupancy rate

$332

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

$30k

$75k

$120k

$170k

$21,483

Profit

Revenue

$81,245

Operating Expenses

$22,562

Operating Income

$58,683

Net Effective Rent

$37,200

Profit (Cash Flow)

$21,483

$14,850

Cash Investment

Renos & Furnishing

$14,750

Setup Costs

$100

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.66%

Payback Period Days

252