Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 333 Main St UNIT 34, Park City, UT, 84060

4 bed • 4 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$185,690

Profit (Cash Flow)

$21,750

Cash on Cash Return

195.9%

Annual Revenue

$185,690

AirDNA projects $1,271/night at 40% occupancy ($185,690). Airbtics projects $819/night at 52% occupancy ($155,550). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 40% occupancy rate, $1,271 rate per night.

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

Percentiles25%50%75%90%
Revenue$77,999$152,568$247,147$389,502
Occupancy41%53%61%69%
Nightly Rate$514$776$1,094$1,503

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
$110,783
$424
71%
433$150✅✅✅Y / Y⭐️ 4.9 (178)
$178,885
$1,334
35%
433$250❌❌✅Y / Y⭐️ 4.7 (24)
$44,606
$186
60%
431$375❌✅❌Y / Y⭐️ 4.7 (37)
$112,090
$555
54%
433$300❌❌✅Y / Y⭐️ 5 (75)
$209,294
$892
64%
455$350❌✅✅Y / Y⭐️ 4.8 (60)
$245,411
$1,273
51%
423$250❌❌✅Y / Y⭐️ 5 (33)
$97,425
$449
58%
431$350❌✅❌Y / Y⭐️ 4.8 (65)
$63,999
$370
45%
431$350❌❌✅Y / Y⭐️ 4.5 (23)
$118,112
$560
57%
432$295❌✅✅Y / Y⭐️ 5 (32)
$204,207
$1,291
40%
436$400❌❌✅Y / Y⭐️ 5 (5)
$48,361
$320
39%
461$350❌✅❌Y / Y⭐️ 4.6 (35)
$276,773
$1,074
70%
463$491✅✅❌Y / Y⭐️ 5 (31)
$233,323
$1,506
39%
431$500❌❌✅Y / Y⭐️ 5 (1)
$126,985
$565
61%
431$350❌✅❌Y / Y⭐️ 4.8 (5)
$168,514
$862
53%
463$300❌✅❌Y / Y⭐️ 5 (43)
$70,239
$403
47%
431$371❌✅❌Y / Y⭐️ 4.8 (9)
$252,430
$1,815
38%
453$0❌✅❌Y / Y⭐️ 4.7 (6)
$77,607
$372
57%
431$350❌✅❌Y / Y⭐️ 0 (0)
$157,085
$982
39%
436$400❌❌✅Y / Y⭐️ 5 (2)
$279,948
$1,156
66%
423$470❌❌✅Y / Y⭐️ 4.9 (9)
$322,310
$1,203
73%
443$446✅❌❌Y / Y⭐️ 5 (34)
$147,643
$647
58%
443$395❌✅✅Y / Y⭐️ 4.9 (11)
$333,839
$1,582
57%
431$631❌✅❌Y / Y⭐️ 4.8 (6)
$150,233
$890
46%
432$295❌✅❌Y / Y⭐️ 4.9 (81)
$141,064
$857
44%
441$467❌✅❌Y / Y⭐️ 4.7 (49)
$89,989
$330
65%
441$400❌❌❌Y / Y⭐️ 4.7 (3)
$111,001
$892
34%
441$0❌❌❌Y / Y⭐️ 4.5 (4)
$255,200
$1,503
45%
451$400❌✅✅Y / Y⭐️ 0 (1)
$193,857
$760
69%
433$400❌❌❌Y / Y⭐️ 5 (16)
$168,225
$559
81%
443$375❌❌✅Y / Y⭐️ 5 (63)
$185,291
$891
56%
441$400❌✅❌Y / Y⭐️ 5 (11)
$154,867
$793
53%
443$390❌✅❌Y / Y⭐️ 5 (22)
$47,846
$186
62%
453$520❌✅❌Y / Y⭐️ 5 (188)
$92,527
$575
43%
441$450❌✅❌Y / Y⭐️ 4.8 (23)
$146,676
$596
66%
443$599❌❌❌Y / Y⭐️ 4.7 (19)
$222,149
$1,686
36%
453$0❌✅❌Y / Y⭐️ 4.6 (12)
$78,780
$517
41%
433$200❌✅❌Y / Y⭐️ 4.7 (23)
$112,748
$517
58%
443$250❌✅❌Y / Y⭐️ 4.8 (91)
$94,002
$508
42%
431$710❌✅❌Y / N⭐️ 0 (0)

Return Metrics

195.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,750$43,500$65,251$87,001$108,751$217,503$652,510
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$21,750$43,500$65,251$87,001$108,751$217,503$652,510

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

195.94%

Payback Period Days

186

Return on Investment

195.94%

property-location

333 Main St Park City, Utah, 84060

4 bed • 4 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$2,250

Zestimate

$185,690

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,271/night at 40% occupancy.Projected nightly rate is $819/night at 52% occupancy.

Top 78% of comparables

Top 18% 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.

$155,134

Avg annual revenue

52%

Avg occupancy rate

$819

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

$45k

$140k

$235k

$335k

Sign up to see the data on 40 all comparables

$21,750

Profit

Revenue

$185,690

Operating Expenses

$36,140

Operating Income

$149,550

Net Effective Rent

$127,800

Profit (Cash Flow)

$21,750

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

195.94%

Payback Period Days

186