BNBCalc Short Term Rental Rental Arbitrage Analysis 630 Snow King Dr b, Jackson, WY 83001

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$312,839

Profit (Cash Flow)

$104,170

Cash on Cash Return

938.5%

Annual Revenue

$312,839

AirDNA projects $610/night at 73% occupancy ($162,643). Airbtics projects $778/night at 58% occupancy ($164,812). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $1,127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$72,960	$124,073	$316,158	$414,970
Occupancy	45%	58%	76%	85%
Nightly Rate	$438	$576	$1,127	$1,322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Outpost: Clark's Knoll 381 - Walk to Town Square	$78,294	$242	85%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Outpost: Clark's Knoll 371 - Walk to Town Square	$67,600	$238	75%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 5 (32)
Jackson Hole Townhouse	$156,129	$564	75%	4	3	1	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Clark's Knoll Townhouse	$137,957	$476	79%	4	3	1	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
Outpost: Clark's Knoll 395 - Walk to Town Square	$76,178	$247	82%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Outpost: Clark's Knoll 385 - Walk to Town Square	$132,578	$404	88%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Outpost: Love Ridge 241 - Freestanding, AC!	$106,401	$328	85%	4	4	1	$545	❌	❌	❌	Y / Y	⭐️ 5 (34)
Outpost: Pitchfork 2501 - Close to Snow King Mtn!	$64,687	$236	71%	4	4	1	$480	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Luxury Galore: The Anvil Experience!	$117,040	$542	59%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Outpost: Teton Retreat - Expansive Teton Views	$372,462	$1,151	88%	4	5	1	$800	✅	✅	❌	Y / Y	⭐️ 5 (8)
Clarks 363 downtown Townhouse	$127,592	$400	85%	4	3	1	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Outpost: Grand Vista 423 - Snow King Location!	$64,851	$190	89%	4	4	1	$370	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Outpost: Mountain Top Lodge - Immense Views	$264,677	$1,132	63%	4	2	1	$610	✅	✅	❌	Y / Y	⭐️ 5 (22)
Outpost: Mountain View Escape	$237,455	$1,143	56%	4	5	1	$795	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
High end east jackson home - close to hiking trails	$122,758	$860	39%	4	5	31	$650	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful Western Home	$134,194	$588	62%	4	3	5	$575	❌	✅	❌	Y / Y	⭐️ 4.8 (145)
Outpost: Yampa 2424 - Aspens Location!	$142,165	$545	70%	4	3	1	$530	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Cozy Cabin in Jackson Hole	$90,586	$450	55%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
4BR alpine villa with hot tub & amazing views	$113,940	$1,022	30%	4	4	4	$479	❌	✅	❌	Y / Y	⭐️ 5 (14)
Heaven in Jackson	$130,156	$463	76%	4	3	14	$400	❌	❌	❌	Y / Y	⭐️ 5 (11)
In town! Amazing location near Snow King	$286,183	$1,086	72%	4	2	7	$300	❌	❌	✅	Y / Y	⭐️ 4.6 (7)
Outpost: Fish Creek Home 3725 - Private Hot Tub!	$110,080	$373	76%	4	5	1	$600	❌	✅	❌	Y / Y	⭐️ 5 (3)
Snowking Home in heart of Jackson!	$160,668	$934	47%	4	3	7	$500	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
In Town Convenience and Comfort	$111,574	$871	35%	4	3	10	$600	❌	✅	❌	Y / Y	⭐️ 0 (0)
RMR: Great Aspens Home with Private Yard, Hot Tub!	$194,146	$939	56%	4	3	1	$844	❌	✅	❌	Y / Y	⭐️ 5 (1)
Spacious Luxury home in the Heart of Jackson Hole	$218,319	$1,193	50%	4	4	7	$400	❌	❌	❌	Y / Y	⭐️ 5 (3)
Modern Jackson Hole Home with Teton Views	$158,635	$850	51%	4	3	7	$550	❌	❌	❌	Y / N	⭐️ 0 (0)
Abode at Moosepath Cabin \| Great Outdoor Living \| See Wildlife	$314,978	$1,713	50%	4	3	1	$495	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Moose Run-4BR, 2 BA	$304,131	$884	94%	4	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Abode at Alpine Hollow	$194,370	$1,751	30%	4	3	1	$525	❌	❌	❌	Y / Y	⭐️ 5 (4)
Outpost: Aspens House 3750 - Private backyard	$56,569	$224	69%	4	3	1	$620	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Stunning views, Best location, Fireplace, Hot tub	$382,383	$1,822	57%	4	4	7	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (14)
Remodeled East Jackson Craftsman	$276,147	$1,509	50%	4	4	14	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
3 Burros Ranch in Wilson	$95,160	$500	52%	4	3	7	$400	❌	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

938.46% 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)	$104,169	$208,339	$312,509	$416,678	$520,848	$1,041,697	$3,125,092
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	$104,169	$208,339	$312,509	$416,678	$520,848	$1,041,697	$3,125,092

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

938.46%

Payback Period Days

Return on Investment

938.46%

630 Snow King Dr Jackson, Wyoming, 83001

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$312,839

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $610/night at 73% occupancy ($162,643.15). Airbtics projects $778/night at 58% occupancy ($164,812).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$149,503

Avg annual revenue

58%

Avg occupancy rate

$778

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

$40k

$150k

$265k

$385k

$104,170

Profit

Revenue

$312,839

Operating Expenses

$52,669

Operating Income

$260,170

Net Effective Rent

$156,000

Profit (Cash Flow)

$104,170

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

938.46%

Payback Period Days