BNBCalc Short Term Rental Rental Arbitrage Analysis 304 Dublin Ln, Alamogordo, NM, 88310

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$59,608

Profit (Cash Flow)

$15,859

Cash on Cash Return

149.6%

Annual Revenue

$59,608

AirDNA projects $188/night at 71% occupancy ($48,752). Airbtics projects $255/night at 64% occupancy ($59,607). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,293	$60,029	$84,794	$123,058
Occupancy	56%	64%	73%	79%
Nightly Rate	$169	$251	$309	$417

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Desert Oasis with pool, spa, and game room	$59,222	$237	66%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (112)
Beautiful golf course home	$42,229	$129	87%	4	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (374)
Amazing Mountain Views of Alamogordo	$39,693	$166	62%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (124)
Hideaway Hacienda Game Room TDY (2K/2Q)	$39,423	$154	65%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (56)
Escape to Comfort Ultimate Holloman TDY Alternativ	$45,628	$161	75%	4	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (186)
Pet-Friendly Alamogordo Home 16 Mi to White Sands!	$28,066	$125	56%	4	2	2	$124	❌	❌	✅	Y / Y	⭐️ 3.2 (7)
Canyon Vista House	$42,828	$168	68%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (123)
Pool 4 BD 2BTH	$54,639	$256	54%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (29)
4 Bedroom at Mountain Foothills	$54,168	$200	74%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Home Near Lincoln National Forest w/ Private Sauna	$136,220	$421	88%	4	3	2	$207	❌	❌	✅	Y / Y	⭐️ 4 (20)
Cabin with Hot Tub+Fast WiFi+Deck+Putting Green	$69,549	$254	74%	4	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (168)
Troy’s Mt Retreat.	$38,137	$175	56%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (112)
Nature’s Haven – Relaxing Mountain Views	$74,085	$417	47%	4	4.5	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (36)
Spacious, Mystic Woodlands Lodge	$73,805	$280	70%	4	3	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (14)
Modern Alpine Cabin 3 Miles to Ski Cloudcroft	$72,573	$310	60%	4	3.5	2	$171	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Spacious home mins away from White Sands Park &AFB	$42,954	$163	72%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Great Location! Family friendly, Golf, Restaurants	$52,734	$179	78%	4	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Sunset House	$74,652	$312	62%	4	5	2	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
Plenty of space for everyone!	$61,511	$307	54%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (3)
Charming Chipmunk Cabin	$33,991	$251	37%	4	3	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Wild Horse Cabin	$91,761	$418	58%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (16)
Alamo Adventure Base	$42,631	$182	64%	4	3	2	$0	✅	❌	✅	Y / N	⭐️ 5 (9)
The Amazing Views & Sunsets Cabin	$65,221	$270	66%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Palo 4BD 2BTH	$58,914	$252	59%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
The Aspen House	$59,556	$339	48%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (14)
Nicely Remodeled Family Home for Short Term Rental	$36,228	$101	98%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
High Rolls Cabin w/ Decks: 11 Mi to Ski Cloudcroft	$135,377	$458	79%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.9 (11)
Living the Dream 2	$65,457	$275	64%	4	2.5	3	$145	✅	❌	✅	Y / Y	⭐️ 5 (79)
Cozy High Rolls Cabin w/ Hot Tub!	$127,786	$529	66%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Great Neighborhood 4 BD 2BTH	$77,488	$300	69%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (12)
< 1 Mi to The Lodge: Cloudcroft Home w/ Fireplace	$45,104	$156	79%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bright Cloudcroft Home w/ Porch & Mtn Views!	$82,216	$351	64%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
Cozy large family home, central location to all!	$32,554	$189	40%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (69)

Return Metrics

149.61% 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)	$15,858	$31,717	$47,576	$63,435	$79,294	$158,588	$475,764
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	$15,858	$31,717	$47,576	$63,435	$79,294	$158,588	$475,764

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

149.61%

Payback Period Days

244

Return on Investment

149.61%

304 Dublin Ln Alamogordo, New Mexico, 88310

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$59,608

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 71% occupancy.Projected nightly rate is $255/night at 64% occupancy.

Occupancy Rate

Top 57% of comparables

Avg Daily Rate

Top 45% of comparables

Seasonality

34 Airbnb Comparables

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

$61,112

Avg annual revenue

64%

Avg occupancy rate

$255

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

$20k

$60k

$95k

$135k

$15,859

Profit

Revenue

$59,608

Operating Expenses

$19,749

Operating Income

$39,859

Net Effective Rent

$24,000

Profit (Cash Flow)

$15,859

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

149.61%

Payback Period Days

244