BNBCalc Short Term Rental Rental Arbitrage Analysis 2140 Cal Young Rd, Eugene, OR, 97401

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$47,036

Profit (Cash Flow)

$121

Cash on Cash Return

1.4%

Annual Revenue

$47,036

AirDNA projects $274/night at 47% occupancy ($47,036). Airbtics projects $313/night at 58% occupancy ($66,306). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 47% occupancy rate, $274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,609	$49,143	$112,236	$163,789
Occupancy	40%	55%	72%	86%
Nightly Rate	$185	$237	$418	$510

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Convenient! <4 miles to UofO & sports arenas	$30,669	$236	35%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spacious home+outdoor living/hot tub near U of O.	$159,693	$1,212	36%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
Emerald City, Home Extended Stays Available	$36,090	$155	61%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Centrally located home w/pool	$119,513	$802	40%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (233)
KING BED, Centrally Located, cozy Townhouse w/ AC	$39,277	$182	55%	3	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (269)
Charming home. Pet friendly backyard. New hot tub!	$49,401	$252	50%	3	3	1	$156	❌	✅	✅	Y / Y	⭐️ 4.7 (80)
Spacious 3-bedroom home with outdoor space	$47,511	$186	67%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (74)
Hazel's House 3bd 1bth. Walkable to Autzen Stadium	$33,781	$116	76%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
The Sorrel House	$59,034	$188	85%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (90)
The Kodiak Duck House!	$38,788	$145	70%	3	3	3	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Newly Built - Modern Farmhouse - Close to Autzen	$37,291	$401	25%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (17)
Downtown Gem! Yoga Room! Reliable WIFI!	$156,988	$592	71%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
A Cozy Respite East-Full House	$37,165	$249	39%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (71)
KING Bed•Hot Tub•Game Room•Dining/Shops & Autzen	$59,871	$174	85%	3	2	1	$140	❌	✅	❌	Y / Y	⭐️ 5 (152)
Thyme Traveler's Cabin- Close to Everything!	$41,779	$116	94%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (92)
Eugene - Close to Everything	$56,077	$198	70%	3	3	1	$211	❌	❌	✅	Y / N	⭐️ 5 (8)
NEW! Colorful 50's Ranch in the Heart of Eugene	$40,939	$238	46%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Freshly Remodeled, Near Autzen, Pet Friendly!	$69,104	$211	86%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Ascot Gem near UO with Hot Tub!	$36,114	$229	41%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (68)
Private Home Near Autzen. AC! (no cleaning fees)	$27,501	$221	34%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
2 K.Bds\|Got U of O>Check! Coff Bar\|4 Miles>Autzen	$30,419	$97	79%	3	2	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (134)
Newly Built - Modern Farmhouse - Close to Autzen	$54,557	$461	32%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy 3 bedroom home, pet friendly huge backyard	$57,570	$197	77%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (68)
Quiet family home centrally located in Eugene	$47,433	$417	31%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Orange Gated Villa	$85,735	$425	54%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 0 (2)
Mid-Century 3BD in Quiet Neighborhood	$113,190	$422	71%	3	2	180	$170	❌	❌	✅	Y / Y	⭐️ 5 (39)
Close to Autzen Stadium -Outdoor Oasis	$55,357	$402	37%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
King Beds, Movie Theater, AC, Bidets & more	$59,241	$474	34%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (7)
The Coopelow \| U of O, Restaurants, and Shopping	$48,110	$239	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (79)
FRESH updated w/AC, garage & laundry near Autzen!	$37,798	$213	47%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (199)
Parkside Home Near UofO, Hot Tub, AC, WIFI, TV	$92,722	$269	90%	3	2	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (183)
Lovely Eugene Home - 10min to University of Oregon	$49,410	$139	95%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (43)
Close to Autzen, Hayward, & Hospitals.	$91,207	$445	56%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
Oakway, Autzen, Country Club!	$39,867	$214	49%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (52)
Central Mid Century, Covered Patio. Sleeps 5.	$28,020	$173	44%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Centrally Located, Spacious Home	$106,352	$501	58%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bungalow In The City!	$72,980	$315	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Convenience and Comfort	$163,751	$623	71%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cheerful and Comfortable 3 Bedroom Home	$58,952	$184	86%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (24)
Cozy Ranch House Autzen Stadium	$42,317	$246	47%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)

Return Metrics

1.41% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$121	$242	$364	$485	$607	$1,214	$3,642
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	$121	$242	$364	$485	$607	$1,214	$3,642

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.41%

Payback Period Days

25868

Return on Investment

1.41%

2140 Cal Young Rd Eugene, Oregon, 97401

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,898

Zestimate

Eugene

Zoning

Laws

$47,036

Annual Revenue

BNBCalc predicts this property will get $313 per night with 58% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$62,789

Avg annual revenue

58%

Avg occupancy rate

$313

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

$70k

$115k

$165k

$121

Profit

Revenue

$47,036

Operating Expenses

$18,115

Operating Income

$28,921

Net Effective Rent

$28,800

Profit (Cash Flow)

$121

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1.41%

Payback Period Days

25868