BNBCalc Short Term Rental Rental Arbitrage Analysis 96 N Grand St

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,142

Profit (Cash Flow)

$4,084

Cash on Cash Return

64.3%

Annual Revenue

$38,142

AirDNA projects $165/night at 63% occupancy ($37,967). Airbtics projects $177/night at 59% occupancy ($38,142). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,301	$35,286	$54,118	$67,943
Occupancy	46%	66%	69%	71%
Nightly Rate	$124	$139	$204	$245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Whiteaker House	$65,928	$440	40%	2	3	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (125)
The Raven's Nest	$37,521	$135	69%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (109)
𝕎ℍ𝕀𝕋𝔼𝔸𝕂𝔼ℝ 𝕆𝔸𝕊𝕀𝕊 𖦹 Hᴏᴛ Tᴜʙ 𖦹 Cᴏʟᴅ Pʟᴜɴɢᴇ 𖦹	$48,791	$139	80%	2	1	1	$119	❌	✅	❌	Y / Y	⭐️ 5 (158)
Charming 2-bdrm bungalow in heart of Whitaker	$34,202	$140	63%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Whiteaker Studio under the Arbor	$31,444	$121	71%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (529)
The Whiteaker Alley House	$58,135	$218	70%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (57)
Upstairs Whit- near the UO, super fast WiFi	$12,099	$99	30%	2	2	2	$65	❌	❌	✅	N / Y	⭐️ 4.8 (44)
Cozy by the River- Newly renovated Gem in the Whit	$37,166	$163	59%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Organic Haus \| Base Camp	$61,016	$224	69%	2	1	1	$100	❌	✅	✅	Y / Y	⭐️ 4.9 (103)
Heart of Eugene Apartment Blair Blvd	$16,117	$99	42%	2	1	1	$35	❌	❌	✅	N / Y	⭐️ 4.6 (25)

Return Metrics

64.31% 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)	$4,083	$8,167	$12,251	$16,335	$20,419	$40,839	$122,517
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	$4,083	$8,167	$12,251	$16,335	$20,419	$40,839	$122,517

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

64.31%

Payback Period Days

567

Return on Investment

64.31%

96 N Grand St Eugene, Oregon, 97402-4280

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,694

Zestimate

Eugene

Zoning

Laws

$38,142

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 63% occupancy.Projected nightly rate is $177/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$40,241

Avg annual revenue

59%

Avg occupancy rate

$177

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

$10k

$30k

$45k

$65k

$4,084

Profit

Revenue

$38,142

Operating Expenses

$16,959

Operating Income

$21,184

Net Effective Rent

$17,100

Profit (Cash Flow)

$4,084

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

64.31%

Payback Period Days

567