BNBCalc Short Term Rental Rental Arbitrage Analysis Brian Head Boulevard, Brian Head, UT

2 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,392

Profit (Cash Flow)

$1,037

Cash on Cash Return

15.1%

Annual Revenue

$30,392

AirDNA projects $198/night at 32% occupancy ($23,141). Airbtics projects $137/night at 44% occupancy ($22,016). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,165	$22,318	$32,139	$41,043
Occupancy	37%	44%	53%	57%
Nightly Rate	$108	$133	$157	$185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Ski Retreat at the Base of Brian Head Peak	$39,410	$163	59%	2	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (37)
Ski in/out	$20,715	$98	51%	2	2	2	$105	❌	✅	❌	Y / Y	⭐️ 5 (93)
Ski-In/Out +Sauna/Hot Tub +Game Room +Balcony	$28,248	$88	81%	2	2	1	$135	✅	✅	❌	Y / Y	⭐️ 5 (50)
Best ski in/out Giant Steps Gem, covered parking!	$16,767	$80	49%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (48)
The Wolf Den	$19,746	$98	41%	2	2	2	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (53)
Slopeside Condo with Hot Tub + Game Room Access!	$49,170	$247	49%	2	2	2	$135	✅	✅	❌	Y / Y	⭐️ 4.7 (24)
‘The Bunk House’ - Ski-In/Ski-Out at Giant Steps!	$25,617	$124	52%	2	2	2	$135	❌	✅	❌	N / Y	⭐️ 4.9 (55)
Ski-In/Ski-Out Brian Head Condo w/ Hot Tub!	$12,472	$92	30%	2	2	2	$155	❌	✅	❌	Y / Y	⭐️ 4 (2)
Luxury “Treehouse”- Best Spot For Ntl Parks	$15,968	$102	38%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (233)
The Nest at Brianhead	$16,061	$107	37%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (28)
Positive Altitude in Brian Head, UT	$14,851	$125	31%	2	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (18)
Cozy Condo Nestled in Brianwood	$28,541	$129	60%	2	2	2	$80	✅	✅	❌	Y / Y	⭐️ 5 (46)
Brian Head Village M4 cozy condo close to lifts	$23,865	$151	41%	2	2	2	$150	❌	✅	✅	Y / N	⭐️ 4.7 (55)
Giant Steps #44 - ski in/out - great location to	$23,682	$157	39%	2	2	2	$135	❌	✅	❌	Y / Y	⭐️ 4.4 (18)
Brian Head Ski-In/Ski-Out Condo w/ Resort Perks!	$25,578	$138	47%	2	2	2	$104	✅	✅	❌	Y / Y	⭐️ 4.8 (58)
Brian Head Condo w/ Patio & Community Amenities!	$26,961	$131	54%	2	2	2	$155	❌	✅	❌	Y / Y	⭐️ 4.7 (29)
Charming Condo w/Ski-in, Ski-out	$23,725	$109	57%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (14)
Ski-in/Ski-Out Brian Head Condo w/ Hot Tub Access!	$29,884	$144	54%	2	2	2	$98	✅	✅	❌	Y / Y	⭐️ 4.7 (52)
Fully Renovated, True Ski in/Ski out Condo	$30,830	$162	51%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (39)
Giant Step 16 located on the Giants Steps lifts	$27,243	$157	46%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
1st Floor Ski In/Out with Hot Tub and Sauna	$38,322	$251	40%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
Giant steps - ski in/out, 1st floor-Brianhead	$13,551	$92	38%	2	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (143)
Updated Condo in the heart of Brianhead!	$15,236	$120	34%	2	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (123)
Giant Steps 17 - 2 bdrm / 2 bth ski in/out in	$20,220	$159	33%	2	2	2	$135	❌	✅	❌	Y / Y	⭐️ 4.6 (17)
Cozy 2 Bd, Walk to Giant Steps!	$12,072	$96	29%	2	1	1	$99	❌	✅	✅	Y / Y	⭐️ 4.8 (17)
Ski-In/Ski-Out Resort Condo in Brian Head!	$24,218	$109	54%	2	3	2	$171	❌	✅	❌	Y / Y	⭐️ 4.7 (49)
Giant Steps 63 - Walkout to the slopes	$31,912	$157	54%	2	2	2	$135	❌	✅	❌	Y / Y	⭐️ 4.5 (34)
Giant Steps 58 Walk to the park & Bristlecone	$23,893	$204	32%	2	3	2	$0	❌	✅	❌	Y / Y	⭐️ 4.2 (27)
Ski-In/Out Condo w/ Mtn View in Brian Head!	$31,927	$135	58%	2	2	3	$145	❌	✅	❌	Y / Y	⭐️ 4.9 (11)
New Listing! Giant Steps Ski-In/Ski-Out	$30,912	$202	40%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (9)
Giant Steps #34 - ski in/out - Walkout to the	$28,899	$143	53%	2	2	2	$135	❌	✅	❌	Y / Y	⭐️ 4.1 (25)
Location Location, the Ultimate Ski in/ out Condo	$24,993	$152	44%	2	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (70)
Ski-In/Ski-Out Giant Steps Corner Unit Condo	$27,955	$184	40%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (11)
Remodeled 2BR Ski In/Out Mountainview 1st-Floor	$8,712	$128	16%	2	2	2	$152	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
Cozy Brianhead Ski Condo-Sleeps 6!	$15,094	$137	25%	2	2	3	$159	❌	✅	❌	Y / Y	⭐️ 4.5 (4)
Giant Steps 12 Rustic Retreat ski in/out	$29,757	$145	53%	2	2	2	$135	❌	✅	❌	Y / Y	⭐️ 4.8 (10)
Camp Run-a-Muk next to Giant Step!	$22,435	$132	45%	2	2	2	$115	❌	✅	❌	Y / Y	⭐️ 4.8 (89)
BD10G, Walk to ski access, WiFi, Gas FP, Laundry,	$10,914	$138	20%	2	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (11)
Mountainside Paradise: Ski-In/Ski-Out Resort Condo	$22,377	$130	41%	2	2	2	$129	❌	✅	❌	Y / Y	⭐️ 4.9 (32)
Giant Steps 13 Ski in/out.Giant Steps 13 ski	$21,710	$103	55%	2	2	2	$135	❌	❌	❌	Y / N	⭐️ 4.6 (12)

Return Metrics

15.13% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,036	$2,073	$3,110	$4,147	$5,184	$10,369	$31,109
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	$1,036	$2,073	$3,110	$4,147	$5,184	$10,369	$31,109

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.13%

Payback Period Days

2412

Return on Investment

15.13%

Brian Head Boulevard Brian Head, Utah, 84719

2 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,392

Annual Revenue

BNBCalc predicts this property will get $137 per night with 44% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$23,861

Avg annual revenue

44%

Avg occupancy rate

$137

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

$20k

$35k

$50k

$1,037

Profit

Revenue

$30,392

Operating Expenses

$15,951

Operating Income

$14,441

Net Effective Rent

$13,404

Profit (Cash Flow)

$1,037

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

15.13%

Payback Period Days

2412