BNBCalc Short Term Rental Rental Arbitrage Analysis 1373 N 3300 W

6 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$94,671

Profit (Cash Flow)

$47,156

Cash on Cash Return

317.5%

Annual Revenue

$94,671

AirDNA projects $360/night at 59% occupancy ($77,577). Airbtics projects $405/night at 64% occupancy ($94,671). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $405 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,918	$86,875	$150,450	$227,742
Occupancy	52%	67%	80%	84%
Nightly Rate	$277	$343	$500	$721

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Pool and Hot Tub, 7-bedroom Stay	$125,617	$730	45%	7	4	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (6)
Home Away From Home	$34,144	$100	84%	6	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (420)
9 Bedrooms of ALOHA; Sleeps 30!	$73,527	$500	38%	9	5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (14)
🔥Clean Golf Home w/ Scenic Views \| Up to 8bd/4.5ba	$51,577	$181	76%	8	5	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (166)
LARGE Family Home Ideal for Groups \| Boho by Stay	$89,621	$364	60%	8	4	1	$345	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Large 6 bedroom 3.5 bath 2 kitchens	$96,986	$470	54%	6	4	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (77)
5000sqft NEW HOUSE 6bd/3.5ba WITH large apartment!	$185,016	$670	73%	6	4	3	$270	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxury -7000 SQFT-Sleeps 20- Bball VBall 1 Acre	$152,431	$548	76%	6	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (128)
6 King Bedrooms, Sleeps 20, 8 Rooms, Bikes, HotTub	$81,508	$291	70%	8	4	3	$349	✅	✅	❌	Y / Y	⭐️ 4.8 (128)
Beautiful Modern farmhouse near Sundance/BYU	$58,504	$329	47%	6	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (82)
The "Happy Valley" Home: Huge & Newly Remodeled	$87,616	$460	51%	6	4	1	$245	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cozy 6 bedroom with tons of living and sleep space	$86,132	$264	82%	6	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Terrific 6 Bedrooms & 3 Baths. Waffles & Pets too!	$74,758	$309	62%	6	3	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (37)
6 Bedroom Rambler Near UVU, BYU, & Golf Course	$66,794	$334	52%	6	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (32)
Victorian River Charm-This is the place	$147,738	$572	69%	8	6	2	$350	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Mountainside 7BR Home w HOT TUB	$151,242	$468	87%	7	4	3	$180	❌	✅	❌	Y / Y	⭐️ 4.9 (39)
Luxurious 6 Bedroom Home w/Garage Parking!Pets Too	$126,526	$476	70%	6	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (58)
Pri PoolJacz Sauna,2sportCts 9500Sq 3 levels+more!	$225,325	$720	84%	6	6	2	$395	✅	✅	✅	Y / Y	⭐️ 5 (30)
The Comfy Rambler	$48,846	$253	52%	6	3	2	$211	✅	❌	❌	Y / Y	⭐️ 5 (21)
Gathering Home W/ Game Room	$75,801	$285	68%	6	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Holiday Base	$50,036	$217	63%	6	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Family Fun great VIEW \| Sleep 20 \| bunk room \| BYU	$75,618	$337	58%	6	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Rustic House: 6 BR, 2 kitchens, desks, TV's, BBQ	$57,324	$269	54%	6	2	3	$289	❌	❌	✅	Y / Y	⭐️ 5 (3)
BIG Home! Fenced Yard! 30+ Day Discount! Garage!	$126,041	$408	84%	6	4	28	$349	❌	❌	✅	Y / Y	⭐️ 5 (12)
Nordic Dream Escape	$248,094	$805	82%	6	6	2	$500	✅	✅	❌	Y / Y	⭐️ 5 (10)
Rock Canyon Retreat	$91,774	$425	59%	7	5	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Spacious Custom Farm House	$106,567	$350	82%	6	4	3	$250	❌	✅	✅	Y / Y	⭐️ 4.8 (8)
Happy Valley Haven	$137,522	$819	44%	7	4	2	$400	❌	✅	❌	Y / Y	⭐️ 5 (11)
Chic Retreat: Your Dream Getaway Awaits - Pets Too	$93,244	$299	83%	8	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Family Friendly Home, Projector, Game Room	$41,024	$182	55%	6	3	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Family home in orem near Sundance - COZY home	$43,003	$144	80%	6	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
7 bedroom Orem House	$38,430	$300	35%	7	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Large family home near Provo Canyon, Sundance, BYU	$82,114	$284	79%	6	4	4	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
6bed/5.5Bath > Mins to Sundance	$217,020	$885	67%	6	6	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Orem Home with Views, Pickleball Court and Firepit	$153,593	$502	79%	7	4	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Family friendly 6-bedroom Orem Home, Sleeps 11	$82,350	$250	90%	6	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Perfect For Large Groups - Fun 6BR with 2 Kitchens	$61,240	$188	89%	6	3	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (9)
Large House Family/Groups! Retreats/Reunions!	$47,397	$350	37%	7	8	7	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (13)

Return Metrics

317.54% 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)	$47,155	$94,311	$141,467	$188,623	$235,779	$471,559	$1,414,679
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	$47,155	$94,311	$141,467	$188,623	$235,779	$471,559	$1,414,679

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

317.54%

Payback Period Days

115

Return on Investment

317.54%

1373 N 3300 W Provo, Utah, 84601-1246

6 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,934

Zestimate

Provo

Zoning

Laws

$94,671

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 59% occupancy.Projected nightly rate is $405/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$96,822

Avg annual revenue

64%

Avg occupancy rate

$405

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

$25k

$100k

$170k

$250k

$47,156

Profit

Revenue

$94,671

Operating Expenses

$24,307

Operating Income

$70,364

Net Effective Rent

$23,208

Profit (Cash Flow)

$47,156

$14,850

Cash Investment

Renos & Furnishing

$14,750

Setup Costs

$100

Total

$14,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

317.54%

Payback Period Days

115