BNBCalc Short Term Rental Rental Arbitrage Analysis 415 Snowbird Ln

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$71,818

Profit (Cash Flow)

$28,042

Cash on Cash Return

264.5%

Annual Revenue

$71,818

AirDNA projects $291/night at 46% occupancy ($48,891). Airbtics projects $371/night at 53% occupancy ($71,817). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $371 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,163	$72,598	$101,015	$131,838
Occupancy	44%	52%	62%	70%
Nightly Rate	$282	$365	$427	$493

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Widgeon Retreat with Heated Pool	$66,679	$204	86%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (61)
Havasu Compound/pool	$47,774	$285	44%	4	5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (35)
Family-Friendly Lake Havasu Getaway w/ Deck & Pool	$90,612	$479	49%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.7 (126)
Spacious, boat parking, lake views, & large pool	$73,989	$366	51%	4	3	1	$375	✅	❌	❌	Y / Y	⭐️ 5 (62)
Lake Havasu Home w/ Pool - 3 Mi to Lake!	$86,409	$436	52%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Home w/ Private Pool < 4 Mi to London Bridge!	$92,617	$438	52%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Pristine, Modern Lake Havasu Home w/ Private Pool!	$85,332	$535	42%	4	3	2	$232	✅	❌	❌	Y / Y	⭐️ 4.8 (78)
Starry Skies Havasu Pool Home Getaway~BBQ~3100ft²	$59,335	$243	63%	4	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (66)
Large Retreat Home w/Pool HotTub, Incredible Views	$79,228	$422	50%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (100)
Havasu Hotspot arcade & heated pool! Room for all!	$52,500	$342	40%	4	3	2	$294	✅	❌	✅	Y / Y	⭐️ 4.8 (65)
Pool & Jacuzzi Home+Casita WiFi RV/Boat Prkng Yard	$68,615	$275	64%	4	4	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (81)
Lake Havasu Escape: 3 Mi to Lake Havasu State Park	$90,583	$410	58%	4	3	3	$232	✅	❌	❌	Y / Y	⭐️ 4.8 (110)
Designer Home + Heated Pool, Spa, PuttPutt + VIEWS	$106,491	$442	62%	4	3	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (19)
Havasu Sunflower 4 BR closest to London Bridge	$56,252	$234	60%	4	3	2	$197	❌	❌	✅	Y / Y	⭐️ 5 (5)
Lake Havasu Home: Heated Pool & Golf Course Views	$82,390	$489	44%	4	3	3	$258	✅	❌	✅	Y / Y	⭐️ 4.9 (60)
Amenity Packed! Pool, Spa, Water Slide, Game Room	$180,733	$843	57%	4	3	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (36)
Tranquil Waters: Pet Friendly Poolside Retreat	$63,865	$193	85%	4	2	3	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (75)
Pool, Golf Views, Misting System, Ice Maker, FUN!	$75,384	$424	46%	4	4	3	$225	✅	✅	✅	Y / Y	⭐️ 5 (47)
Havasu Hideaway: 4 BD, Pool+Spa, Family Friendly!	$72,504	$327	58%	4	3	2	$375	✅	✅	❌	Y / Y	⭐️ 4.8 (27)
Lake Havasu Pad w/ Optionally Heated Pool!	$44,567	$369	30%	4	3	2	$258	✅	❌	❌	Y / Y	⭐️ 4.7 (26)
Trendy Getaway + Pool, Spa, Game Room, Views	$115,758	$440	70%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (72)
Your Lake Home Awaits. Feel at Home Away From Home	$76,115	$308	66%	4	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (44)
The Havasu Hacienda	$61,615	$364	45%	4	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (26)
3 Bedroom + Casita Splashpad, Hottub, and BBQ Area	$28,289	$160	46%	4	3	3	$275	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
NEW Listing! This Is The One!	$51,952	$399	33%	4	4	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (16)
Large home with pool for your vacation.	$34,303	$166	55%	4	3	30	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Pool & Pickleball “Let’s Play”	$91,870	$391	61%	4	3	3	$260	✅	❌	❌	Y / Y	⭐️ 4.9 (63)
LHC Havasu Pool Retreat	$50,874	$380	35%	4	3	1	$275	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Beautiful lakeside Havasu getaway	$55,271	$332	44%	4	3	2	$250	✅	❌	❌	Y / N	⭐️ 5 (3)
Lake House Entertaining ....4 bedroom w/pool	$56,521	$310	48%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (121)
Havasu Hills Prime Location 3 Min From Lake	$99,607	$364	68%	4	2	3	$290	✅	✅	❌	Y / Y	⭐️ 5 (44)
Luxury Lake View Pool Home	$122,380	$421	74%	4	3	1	$325	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
Pet friendly 4Br lake house with large AC game rm	$29,658	$212	34%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Location! Closest Pool home in the Heart of Havasu	$79,407	$271	77%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (80)
Spacious fun oasis with beautiful lake views&games	$180,870	$788	61%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (51)
Stunning Lake Havasu City Home w/ Private Pool!	$103,111	$567	49%	4	3	2	$227	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Welcoming Cul-De-Sac Home with Lots of Parking!	$42,038	$163	67%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Happy Family Home -Havasu Family Hangout	$59,686	$320	47%	4	2	2	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (181)
Cozy 4bdm 3bath home w/ private pool and casita!	$76,875	$364	54%	4	3	3	$260	✅	❌	❌	Y / Y	⭐️ 4.9 (20)

Return Metrics

264.54% 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)	$28,041	$56,083	$84,124	$112,166	$140,207	$280,415	$841,247
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	$28,041	$56,083	$84,124	$112,166	$140,207	$280,415	$841,247

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

264.54%

Payback Period Days

138

Return on Investment

264.54%

415 Snowbird Ln Lake Havasu City, Arizona, 86403-4952

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,870

Zestimate

$71,818

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $291/night at 46% occupancy.Projected nightly rate is $371/night at 53% occupancy.

Occupancy Rate

Top 51% 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.

$75,522

Avg annual revenue

53%

Avg occupancy rate

$371

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

$80k

$130k

$180k

$28,042

Profit

Revenue

$71,818

Operating Expenses

$21,336

Operating Income

$50,482

Net Effective Rent

$22,440

Profit (Cash Flow)

$28,042

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

264.54%

Payback Period Days

138