BNBCalc Short Term Rental Rental Arbitrage Analysis 59 E Main St, Rockville, UT 84763, USA

2 bed • 2 bath • 6 guests • $570,000

BNB

Calc

Annual Revenue

$138,318

Profit (Cash Flow)

$78,937

Cash on Cash Return

867.4%

Annual Revenue

$138,318

AirDNA projects $541/night at 70% occupancy ($138,317).

BNB Calc projects a 70% occupancy rate, $541 rate per night.

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

Return Metrics

867.43% 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)	$78,936	$157,873	$236,809	$315,746	$394,682	$789,365	$2,368,097
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	$17,100	$34,713	$52,854	$71,540	$90,786	$196,032	$813,539
Total Return	$96,036	$192,586	$289,664	$387,286	$485,469	$985,398	$3,181,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

867.43%

Payback Period Days

Return on Investment

1,055.34%

59 E Main St Rockville, Utah, 84763

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$138,318

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$78,937

Profit

Revenue

$138,318

Operating Expenses

$29,381

Operating Income

$108,937

Net Effective Rent

$30,000

Profit (Cash Flow)

$78,937

$9,100

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,600

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

867.43%

Payback Period Days