BNBCalc Short Term Rental Rental Arbitrage Analysis Truckee Way, Truckee, CA, 96161

1 bed • 1 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$28,496

Profit (Cash Flow)

-$19,008

Cash on Cash Return

-437.0%

Annual Revenue

$28,496

AirDNA projects $281/night at 53% occupancy ($54,395). Airbtics projects $166/night at 47% occupancy ($28,496). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 47% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,409	$30,490	$43,743	$48,443
Occupancy	38%	45%	57%	61%
Nightly Rate	$149	$165	$182	$185

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adventure Cabin 75	$43,000	$186	54%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Adventure Cabin 73	$49,395	$185	62%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Adventure Cabin 69	$49,019	$182	61%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Adventure Cabin 67	$35,325	$183	45%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Premium Cabin	$27,635	$146	45%	1	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.8 (85)
Adventure Cabin 65	$31,518	$170	43%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Adventure Cabin 71	$37,837	$161	58%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Adventure Cabin 62	$23,839	$149	37%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
Adventure Cabin 60	$22,934	$149	34%	1	1	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (6)
Adventure Cabin 64	$24,429	$149	37%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-436.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$19,008	-$38,016	-$57,024	-$76,032	-$95,040	-$190,081	-$570,245
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	-$19,008	-$38,016	-$57,024	-$76,032	-$95,040	-$190,081	-$570,245

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-436.96%

Payback Period Days

Return on Investment

-436.96%

Truckee Way Truckee, California, 96161

1 bed • 1 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$118,285

Zestimate

$28,496

Annual Revenue

BNBCalc predicts this property will get $166 per night with 47% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$34,493

Avg annual revenue

47%

Avg occupancy rate

$166

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

$20k

$30k

$40k

$50k

-$19,008

Profit

Revenue

$28,496

Operating Expenses

$15,705

Operating Income

$12,792

Net Effective Rent

$31,800

Profit (Cash Flow)

-$19,008

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-436.96%

Payback Period Days