BNBCalc Short Term Rental Rental Arbitrage Analysis 206 S 800 W, Hurricane, UT, 84737

4 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$43,669

Profit (Cash Flow)

-$4,008

Cash on Cash Return

-37.4%

Annual Revenue

$43,669

AirDNA projects $197/night at 63% occupancy ($45,330). Airbtics projects $196/night at 61% occupancy ($43,668). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,205	$42,496	$69,561	$88,431
Occupancy	50%	59%	75%	85%
Nightly Rate	$153	$188	$244	$272

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private pool 4BR 3BA 2 Maser Suit's Next to Zion	$66,134	$286	62%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (131)
Beautiful quiet home close to Zion National Park	$42,235	$155	74%	4	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (229)
Zion National Park- Historic Home 4 Bed 2 Bath!	$37,184	$196	51%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (155)
Remodeled Pioneer Home in Hurricane w/ Patio!	$37,967	$166	53%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Zion Zen Zacation at Painted Sands	$27,340	$157	46%	4	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (212)
Zion's Sand Hollow Retreat St George National Park	$76,692	$272	75%	4	3.5	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (49)
ZION Resort Retreat! Dog friendly! Pool/hot tub!	$52,573	$215	64%	4	3.5	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (130)
New! \| Hot Tub \| Escape to Zion	$41,945	$116	89%	4	3.5	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (111)
Zions Sand Hollow St George	$59,574	$273	57%	4	3.5	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (30)
Zion Village FIRE - Backyard Swim Spa+Hot Tub	$51,088	$260	51%	4	3.5	1	$195	✅	✅	✅	Y / Y	⭐️ 5 (53)
Poolside @ Zion Village w/Tesla Charger 220V	$39,435	$240	43%	4	3.5	2	$165	✅	✅	❌	Y / Y	⭐️ 5 (126)
Zion Village-Backyard Heated Pool+HotTub-Near Zion	$42,329	$224	49%	4	3.5	1	$195	✅	✅	✅	Y / Y	⭐️ 5 (45)
Zion Village Resort 2101\| Private Hot Tub	$42,102	$177	63%	4	3	1	$318	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Zion National Park Angels Landing	$49,573	$205	63%	4	4	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (49)
Zion Poolside + Private Spa \| 16+ Guest \| EV plug	$54,690	$170	85%	4	3.5	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (115)
Silver Reef Mine \| Ball Pit & Hot Tub	$29,787	$140	52%	4	3	1	$190	❌	✅	✅	N / Y	⭐️ 4.5 (18)
Sunset Crag - Zion National Park	$57,215	$184	83%	4	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (293)
On The Rocks \| Themed with Ball Pit & Hot Tub	$30,438	$137	54%	4	3	1	$190	❌	✅	✅	N / Y	⭐️ 4.5 (38)
KingBeds * HotTub Family+Dog Friendly ZionResort	$47,417	$205	58%	4	3.5	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (100)
Fire + Spa Luxury \| Zion Village \| 12 Guest	$79,876	$242	85%	4	3.5	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (120)
Brand new build 4B/3.5B in Zions Village w/Hot Tub	$35,433	$308	30%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (14)
Lazy River! Hot tub! Arcades, Fooz & Air hockey!	$38,576	$155	68%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (15)
Zion Village 4 Bdrm, Sleeps 20, Prvt Hot tub	$54,372	$252	56%	4	4	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (61)
Retro Land Luxe Escape w/ Hot Tub - Sleeps 26!	$36,827	$129	78%	4	4.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (40)
Zion Village Resort 268 \| Private Pool / Hot Tub	$22,367	$135	38%	4	3	1	$418	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Hot Tub, Sleeps 26, ATV Fun & Camping-Themed Room!	$48,576	$158	84%	4	4.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (36)
No Chores\|Zion's Gate\|Private Hot Tub+Shared Pool	$35,576	$216	45%	4	3.5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (12)
Zion Adventure \| Private Spa \| 26 Guests	$34,587	$135	70%	4	4.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (39)
Zion National Park, Private Pool, Sand Hollow	$79,174	$271	77%	4	4	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (11)
Home near Zion and St. George - Hot Tub and Pool!	$44,271	$252	48%	4	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (87)
4 king bds. Fast WiFi & toys 🏓, Foosball, 🎱, & 🏀.	$33,266	$149	61%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (305)
On The Rocks \| Themed with Ball Pit & Hot Tub	$25,035	$120	57%	4	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (22)
Silver Reef Mine \| Ball Pit & Hot Tub	$24,442	$126	53%	4	3	1	$190	❌	✅	✅	Y / Y	⭐️ 4.7 (17)
Pioneer Cottage 100+years old	$25,552	$174	39%	4	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Family & Dog Friendly HotTubFirePitPingPong*Golf	$76,554	$252	83%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (58)
Zion Getaway - Private Oasis w Pool, Hot Tub & Gam	$84,604	$335	69%	4	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Zion Skyline Escape–Hot Tub, Rock Wall & Sleeps 28	$32,535	$101	88%	4	4.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (12)
Zion’s Sugar Rush Stay – Private Spa & Sleeps 26	$69,174	$189	100%	4	4.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (11)

Return Metrics

-37.37% 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)	-$4,008	-$8,016	-$12,025	-$16,033	-$20,041	-$40,083	-$120,250
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	-$4,008	-$8,016	-$12,025	-$16,033	-$20,041	-$40,083	-$120,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.37%

Payback Period Days

Return on Investment

-37.37%

206 S 800 W Hurricane, Utah, 84737

4 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,669

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $197/night at 63% occupancy.Projected nightly rate is $196/night at 61% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$45,103

Avg annual revenue

61%

Avg occupancy rate

$196

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

$40k

$60k

$85k

-$4,008

Profit

Revenue

$43,669

Operating Expenses

$17,677

Operating Income

$25,992

Net Effective Rent

$30,000

Profit (Cash Flow)

-$4,008

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37.37%

Payback Period Days