BNBCalc Short Term Rental Rental Arbitrage Analysis 1901 E View Dr, Anchorage, AK, 99504

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,683

Profit (Cash Flow)

-$6,396

Cash on Cash Return

-74.4%

Annual Revenue

$43,683

AirDNA projects $196/night at 49% occupancy ($35,078). Airbtics projects $184/night at 65% occupancy ($43,683). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $184 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,799	$41,017	$65,422	$90,452
Occupancy	51%	65%	81%	91%
Nightly Rate	$135	$168	$215	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury, modern friendly home	$34,140	$161	54%	3	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (19)
" A Little South West in Alaska "	$41,619	$123	91%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Clean, Modern 3 Bedroom Home	$44,710	$136	85%	3	1	1	$150	❌	❌	❌	Y / N	⭐️ 5 (31)
Caribou Flat: Fire & Ice. Theater, Firepit & Yard!	$54,436	$176	82%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (48)
Caribou Flat II: Theater, Firepit & Private Yard!	$35,217	$128	71%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (69)
The Lovely Place #2Dazzling Home 3BR/1BA Sleeps8	$46,762	$128	97%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (187)
Modern moose: family memories	$31,239	$128	64%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (146)
Charming Family Friendly 3bdrm	$34,365	$145	61%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Glacier Lodge	$51,102	$310	44%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (19)
Entire home, 3 bedroom 2 bath	$47,548	$176	70%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (64)
Cheerful 3 bedroom & 2.5 bath townhouse.	$44,035	$206	56%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Lovely Ranch Home. 3 Bd 2 Ba. South Anchorage UMED	$32,570	$132	64%	3	2	1	$150	❌	❌	✅	Y / N	⭐️ 4.5 (35)
True North Retreat-backyard, fire pit	$68,253	$228	81%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Gated Community Apartment - 3Bed/2Bath	$39,696	$161	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Alaska Valley Street Retreat	$27,100	$173	42%	3	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (9)
Wild Alaska & Gallery - U-Med Private 3bdr Suite	$32,054	$167	52%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (24)
Quaint Ranch Home w/ Yard in Midtown Anchorage!	$52,826	$269	49%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (49)
Joy’s LakeHouse, 3Bedrooms,2baths, 2garage, sleep9	$59,137	$250	62%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (124)
3 Bedroom, Family Friendly Home	$76,137	$258	79%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
Quaint Anchorage Townhome - 6 Miles to Downtown!	$35,409	$130	69%	3	2	3	$191	❌	❌	❌	Y / Y	⭐️ 5 (39)
Stunning Alaskan 3-bdr chalet w/ indoor fireplace	$63,228	$211	81%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (27)
Near Downtown & Fishing: Anchorage Escape!	$80,698	$257	84%	3	2.5	3	$222	❌	❌	❌	Y / Y	⭐️ 3.5 (19)
UMED 3BR - Near Hospitals & Alaska Airlines Center	$39,543	$146	74%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Modern timeless get away	$27,359	$115	65%	3	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
UMED Forest 3BR - Great for Families & Work Stays	$40,696	$188	55%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
Alaskan Escape: Charming 3 bedroom in Anchorage!	$29,891	$89	88%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (24)
Last Frontier Lodge - Big Group Friendly	$65,734	$370	48%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (22)
Anchorage Full Lake View Villa	$125,752	$356	96%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (8)
Modern Anchorage Apartment Near Hospitals!	$30,576	$170	47%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (19)
Spacious House	$53,956	$170	85%	3	2.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (555)
Gold Kings Retreat - Stylish, Convenient, and Cozy	$41,744	$117	94%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Dog-friendly 3BR with great deck & mountain views	$20,980	$128	39%	3	1	2	$148	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Cozy Marmot townhouse	$44,015	$155	72%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Spacious 3 Bedroom Townhouse	$65,838	$190	94%	3	2	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (29)
Trendy foothills condo-perfect for groups!	$22,290	$174	35%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Northern Lights Getaway - Hot Tub, Sauna, & More!	$70,479	$239	78%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (69)
Large, Comfortable House Sleeps 7 w/ 2.5 Baths.	$35,071	$167	57%	3	2.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (142)

Return Metrics

-74.36% 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)	-$6,395	-$12,791	-$19,186	-$25,582	-$31,978	-$63,956	-$191,868
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	-$6,395	-$12,791	-$19,186	-$25,582	-$31,978	-$63,956	-$191,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-74.36%

Payback Period Days

Return on Investment

-74.36%

1901 E View Dr Anchorage, Alaska, 99504

3 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Anchorage

Guide

Zoning

Market

Guide

Laws

Market Data

$43,683

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $196/night at 49% occupancy.Projected nightly rate is $184/night at 65% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$45,064

Avg annual revenue

65%

Avg occupancy rate

$184

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

$15k

$50k

$85k

$125k

-$6,396

Profit

Revenue

$43,683

Operating Expenses

$17,679

Operating Income

$26,004

Net Effective Rent

$32,400

Profit (Cash Flow)

-$6,396

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-74.36%

Payback Period Days