BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2730 NW 155th Ct, Clive, IA, 50325

2 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,542

Profit (Cash Flow)

$14,571

Cash on Cash Return

212.7%

Annual Revenue

$30,542

AirDNA projects $163/night at 98% occupancy ($58,344). Airbtics projects $113/night at 74% occupancy ($30,541). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 74% occupancy rate, $113 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,145$33,609$43,252$52,737
Occupancy67%77%83%89%
Nightly Rate$83$115$136$154

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
2 Bed 2 Bath

No image available

$34,708
$96
96%
221$75❌❌❌Y / Y⭐️ 5 (76)
Waukee 2 Bedroom Private Sweet Suite.

No image available

$23,985
$85
75%
211$25❌❌❌Y / Y⭐️ 5 (276)
Relaxing 2 Bedroom | Gym | Game Room

No image available

$41,082
$146
75%
221$50❌❌❌Y / Y⭐️ 5 (59)
Magnificent Safe & Spacious w/Amenities & Elevator

No image available

$20,516
$61
87%
223$99✅❌✅Y / Y⭐️ 5 (51)
Comfortable, Secluded, Spacious Guest Suite

No image available

$20,640
$73
72%
211$40❌❌❌Y / Y⭐️ 5 (249)
First Floor | King Bed | Gym | Near Jordan Creek

No image available

$34,118
$133
67%
222$100✅❌✅Y / Y⭐️ 5 (24)
Gracious Spacious Audacious Ground Floor w/Garage

No image available

$23,235
$69
81%
223$99✅❌❌Y / Y⭐️ 5 (44)
2BR Cozy Townhouse WDM/Clive!

No image available

$20,541
$100
53%
21.51$95❌❌❌Y / Y⭐️ 4.5 (12)
Flourishing Amenities Private Entrance/Garage

No image available

$35,044
$118
74%
22.53$99❌❌✅Y / Y⭐️ 5 (47)
Classy Spacious | NintendoSwitch | King bed

No image available

$21,988
$87
64%
221$80✅❌❌Y / Y⭐️ 5 (91)
Luminous Forest View w/Amenities & Garage

No image available

$21,323
$62
82%
223$108✅❌✅Y / Y⭐️ 5 (37)
Lambent Valley Views Sunrise Serenity w/Amenities

No image available

$26,729
$103
64%
223$99✅❌✅Y / Y⭐️ 5 (36)
Jordan Creek End Unit Spacious w/Private Garage

No image available

$20,097
$62
77%
223$99✅❌✅Y / Y⭐️ 5 (122)
First Floor | Onsite Gym | King Bed & More!

No image available

$51,812
$169
82%
222$100✅❌✅Y / Y⭐️ 4.5 (18)
Exclusive | Massage Chair | 65”TV | Week Discount

No image available

$19,435
$88
54%
221$75✅❌❌Y / Y⭐️ 5 (48)
Central Cozy Urbandale duplex!

No image available

$23,408
$158
38%
221$60❌❌✅Y / Y⭐️ 5 (57)
Natural Light End Unit Amenities @ MHDesmoines

No image available

$20,096
$62
79%
22.53$99✅❌✅Y / Y⭐️ 5 (27)
Inspiring & Calm Elevated Scenic View

No image available

$19,687
$63
75%
223$99✅❌❌Y / Y⭐️ 5 (30)
King Comfort Convenient & Safe End Unit w/Garage

No image available

$38,543
$119
83%
223$99✅❌✅Y / Y⭐️ 5 (27)
• Iconic Lustron home with 2 king beds •

No image available

$46,615
$145
83%
211$80❌❌✅Y / Y⭐️ 5 (349)
Unique Spanish Bungalow!

No image available

$41,817
$136
83%
21.52$50❌❌✅Y / Y⭐️ 5 (344)
Lovely 2-bedroom Urbandale condo with FREE parking

No image available

$30,843
$114
67%
22.51$175❌❌✅Y / Y⭐️ 4.5 (25)
Next to Topgolf!*2 King Beds*Plush Robes*Garage

No image available

$28,157
$109
67%
221$90✅❌❌Y / Y⭐️ 5 (23)
Calm Comfort Elevated Double King Amenities

No image available

$43,185
$154
75%
223$99✅❌✅Y / Y⭐️ 5 (11)
Gracewood Townhome of Waukee - Book 7 Days & Save!

No image available

$45,372
$139
88%
223$150❌❌❌Y / Y⭐️ 5 (21)
Felicitous Spacious Clean Jordan Creek Perks

No image available

$36,564
$112
86%
22.53$99❌❌✅Y / Y⭐️ 5 (17)
King Bed | Fast Wifi | First Floor

No image available

$45,059
$135
89%
222$100✅❌✅Y / Y⭐️ 5 (52)
King & Queen Ground Floor End Unit w/Amenities

No image available

$39,896
$116
92%
223$99✅❌✅Y / Y⭐️ 5 (31)
Inviting Ground Floor Attached Garage Pool Gym

No image available

$19,421
$60
77%
223$99✅❌✅Y / Y⭐️ 5 (26)
Cute 2 Bedroom Home, Walk to Shops/Restaurants!

No image available

$21,071
$69
83%
2121$25❌❌❌Y / Y⭐️ 5 (71)
Ebullient Peaceful Privacy Elevated & Cozy

No image available

$45,391
$134
88%
22.53$99❌❌✅Y / Y⭐️ 5 (30)
Onsite Gym | Shopping | Fast Wifi | & More!

No image available

$28,461
$100
73%
222$100✅❌✅Y / Y⭐️ 5 (39)
Cozy West Des Moines Two Bedroom Condo with Deck

No image available

$26,748
$136
52%
221$80❌❌❌Y / Y⭐️ 5 (87)
Comfy Beds • Washer/Dryer • Pet Friendly

No image available

$17,021
$78
53%
212$130❌❌✅Y / Y⭐️ 4.5 (35)
Cute West Des Moines Guest House

No image available

$57,028
$271
56%
211$55✅✅✅Y / N⭐️ 5 (58)
Garage Parking | Balcony | Onsite Gym & Tanning

No image available

$38,699
$172
61%
222$100✅❌✅Y / Y⭐️ 4.5 (11)
Fantastic Safe w/Amenities 2.5 Bath Private Garage

No image available

$46,494
$136
91%
22.53$99❌❌✅Y / Y⭐️ 5 (37)
King Amenities Easy Access Ground Floor w/Garage

No image available

$42,053
$120
93%
223$99✅❌✅Y / Y⭐️ 5 (15)
No Stairs | Gym | Pool | Fast Wifi | & More!

No image available

$37,240
$120
82%
222$100✅❌✅Y / Y⭐️ 5 (106)
Charming 2-bedroom home with a fenced yard

No image available

$36,250
$123
79%
217$55❌❌✅Y / Y⭐️ 5 (83)

Return Metrics

212.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,571$29,142$43,713$58,285$72,856$145,712$437,138
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$14,571$29,142$43,713$58,285$72,856$145,712$437,138

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

212.71%

Payback Period Days

171

Return on Investment

212.71%

property-location

2730 NW 155th Ct Clive, Iowa, 50325

2 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$30,542

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $163/night at 98% occupancy ($58,344.07). Airbtics projects $113/night at 74% occupancy ($30,541).

Top 63% of comparables

Top 53% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$32,259

Avg annual revenue

74%

Avg occupancy rate

$113

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

$30k

$45k

$60k

Sign up to see the data on 40 all comparables

$14,571

Profit

Revenue

$30,542

Operating Expenses

$15,970

Operating Income

$14,571

Net Effective Rent

$0

Profit (Cash Flow)

$14,571

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

212.71%

Payback Period Days

171