BNBCalc Short Term Rental Rental Arbitrage Analysis 2225 Cielo Vista, Alamogordo, NM, 88310

5 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$95,986

Profit (Cash Flow)

$44,760

Cash on Cash Return

355.2%

Annual Revenue

$95,986

AirDNA projects $221/night at 62% occupancy ($50,045). Airbtics projects $281/night at 64% occupancy ($65,685). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $365 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,327	$61,146	$99,860	$137,752
Occupancy	56%	64%	73%	83%
Nightly Rate	$187	$254	$365	$444

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Alamo Oasis	$57,326	$247	61%	5	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
Escape to Comfort Ultimate Holloman TDY Alternativ	$42,898	$160	71%	4	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (180)
Canyon Vista House	$39,189	$163	64%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (123)
Beautiful golf course home	$41,996	$124	90%	4	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (365)
Amazing Mountain Views of Alamogordo	$40,340	$170	61%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (123)
Modern Desert Oasis with pool, spa, and game room	$63,936	$241	70%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (104)
Huge, remote mountain dome retreat.	$47,254	$201	63%	6	3	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (315)
Fernwood	$47,337	$184	66%	5	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
4 Bedroom at Mountain Foothills	$54,168	$200	74%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Cloudcroft Escape w/ Forest Views!	$79,767	$239	88%	5	5	2	$186	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Bear Paw Cabin with forest & wild life view.	$46,817	$209	58%	5	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (94)
Views of White Sands from the Village, hot tub	$84,050	$400	57%	6	4	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (124)
Modern Alpine Cabin 3 Miles to Ski Cloudcroft	$77,196	$304	66%	4	4	2	$171	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Home Near Lincoln National Forest w/ Private Sauna	$163,256	$498	89%	4	3	2	$207	❌	❌	✅	Y / Y	⭐️ 4.3 (14)
Cabin with Hot Tub+Fast WiFi+Deck+Putting Green	$66,867	$222	81%	4	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (151)
Nature’s Haven – Relaxing Mountain Views	$74,992	$441	45%	4	5	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (33)
Blue Spruce Lodge	$78,429	$326	65%	5	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (19)
Spacious, Mystic Woodlands Lodge	$83,601	$320	70%	4	3	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (14)
Pet-Friendly Alamogordo Home 16 Mi to White Sands!	$28,066	$125	56%	4	2	2	$124	❌	❌	✅	Y / Y	⭐️ 3.2 (7)
The Sunset House	$67,962	$302	58%	4	5	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
'Woodlands Chalet" Forest access, Private, Parking	$56,540	$446	32%	5	5	1	$325	✅	❌	❌	Y / Y	⭐️ 5 (51)
Hideaway Hacienda Game Room TDY (2K/2Q)	$42,306	$150	72%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
Charming Cloudcroft Retreat: 3 Mi to Skiing!	$129,187	$535	64%	5	3	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (9)
Fully Furnished Crashpad 10 mins from Holloman AFB	$24,766	$188	36%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Living the Dream 2	$51,195	$275	50%	4	3	3	$145	✅	❌	✅	Y / Y	⭐️ 5 (78)
Great Location! Family friendly, Golf, Restaurants	$53,992	$179	80%	4	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (6)
Troy’s Mt Retreat.	$36,093	$168	55%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Spacious 5BD 3BATH near Golf Course Shiprock	$88,619	$263	89%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Summertime Serenity – Chill Out in Mountain Bliss	$56,146	$360	41%	5	2	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Pool 4 BD 2BTH	$58,524	$261	56%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (26)
Plenty of space for everyone!	$63,401	$301	57%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (2)
16 mi to White Sands w/ Pool, Game Room, Mtn Views	$111,147	$416	73%	5	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
The Four Seasons - Mtn Log Cabin w/ Hot Tub & AC!	$87,087	$279	83%	5	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (43)
Wild Horse Cabin	$88,359	$380	61%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (13)
Charming Chipmunk Cabin	$38,122	$248	42%	4	3	2	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
Mountain Majesty	$96,741	$413	64%	6	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Mountain Laurel Lodge in Village of Cloudcroft NM	$64,902	$444	39%	5	3	6	$250	❌	✅	❌	Y / Y	⭐️ 5 (2)
High Rolls Cabin w/ Decks: 11 Mi to Ski Cloudcroft	$135,377	$458	79%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
POOL with 5 Bed 3 Bath	$75,037	$247	83%	5	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Alamo Adventure Base	$41,308	$171	66%	4	3	2	$0	✅	❌	✅	Y / N	⭐️ 0 (1)

Return Metrics

355.23% 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)	$44,759	$89,519	$134,279	$179,039	$223,799	$447,599	$1,342,797
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	$44,759	$89,519	$134,279	$179,039	$223,799	$447,599	$1,342,797

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

355.23%

Payback Period Days

102

Return on Investment

355.23%

2225 Cielo Vista Alamogordo, New Mexico, 88310

5 bed • 2 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$95,986

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 62% occupancy.Projected nightly rate is $281/night at 64% 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.

$67,107

Avg annual revenue

64%

Avg occupancy rate

$281

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

$25k

$70k

$115k

$165k

$44,760

Profit

Revenue

$95,986

Operating Expenses

$24,478

Operating Income

$71,508

Net Effective Rent

$26,748

Profit (Cash Flow)

$44,760

$12,600

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

355.23%

Payback Period Days

102