BNBCalc Short Term Rental Rental Arbitrage Analysis 2255 South 300 East, South Salt Lake, UT

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$31,228

Profit (Cash Flow)

-$1,331

Cash on Cash Return

-30.6%

Annual Revenue

$31,228

AirDNA projects $85/night at 78% occupancy ($24,215). Airbtics projects $87/night at 79% occupancy ($25,103). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 90% occupancy rate, $95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,203	$25,085	$32,593	$37,274
Occupancy	73%	80%	90%	95%
Nightly Rate	$75	$84	$95	$102

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming One Bedroom Mother-in-Law	$24,243	$80	79%	1	1	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (75)
Salt Lake Mountain Escape / Hot Tub /Remodeled W&D	$42,840	$119	93%	1	1	1	$97	❌	✅	✅	Y / Y	⭐️ 5 (154)
Convenient Salt Lake Tiny Home with Chic Interior!	$18,267	$95	48%	1	1	2	$83	❌	❌	❌	Y / Y	⭐️ 4 (17)
1-bedroom basement suite near downtown/Sugarhouse	$20,436	$70	78%	1	1	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (194)
Charming 1BR fully equipped home in SSLC	$25,807	$93	73%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy Convenient Private Suite	$20,657	$78	67%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy 1 bed 1 bath Quadplex Unit	$27,310	$76	97%	1	1	7	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Charming and Serene 1919 Escape	$18,751	$77	61%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (382)
Cozy Place in Salt Lake	$60,275	$160	100%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (74)
Serene City Cottage-WIFI-FreePark-Full Kitch-Lndry	$27,673	$98	74%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (109)
Guitar Pick Spaceship! Yayy!	$36,852	$124	77%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (33)
Cheerful Cozy Guest House	$26,005	$84	82%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (50)
City Sanctuary-1 Bed, Sleeps 4, Kitch, W/D, Wi-Fi	$26,639	$89	77%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (54)
Couple's Getaway Studio APT \| Mins to DT	$25,287	$74	85%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (17)
Dopest Studio in SLC + Fast Wifi	$29,952	$99	79%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.5 (62)
Beautiful, separate, 1-bedroom suite in new home.	$34,949	$101	94%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (54)
Small but cozy SLC detached Mother in Law Suite!	$20,491	$70	77%	1	1	1	$20	❌	❌	❌	Y / N	⭐️ 4.5 (259)
Entire Downtown Condo, Sleeps 4	$21,882	$95	60%	1	1	2	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Entire Downtown Salt Lake Condo, Sleeps 5	$28,972	$85	88%	1	1	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (18)
Studio Apartment Near City Center — Self Check-in	$19,726	$61	76%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (20)
England House	$18,421	$66	75%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 4.5 (15)
The Ultimate SLC Studio - Fireplace - Hot Tub	$26,682	$81	90%	1	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (29)
Lovely top floor corner apt in trendy SugarHouse	$31,497	$92	92%	1	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Centrally Located, Cozy One Bedroom Suite	$23,767	$80	78%	1	1	28	$49	❌	❌	❌	Y / Y	⭐️ 5 (26)
Liberty Wells Updated 1b/1b Duplex Central SLC (1)	$22,640	$71	86%	1	1	3	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Cozy 1BR 1B Quadplex Unit	$20,757	$76	73%	1	1	7	$50	❌	❌	❌	Y / Y	⭐️ 5 (9)
Busy Bee Shipping Container Tiny Home	$26,995	$88	83%	1	1	1	$5	❌	❌	❌	N / Y	⭐️ 5 (41)
SaltCity n' Ski w/Balcony min to downtown and mtns	$13,540	$81	45%	1	1	4	$100	❌	❌	✅	N / N	⭐️ 5 (27)
Entire basement apartment, Prime location!	$22,616	$71	82%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (33)
Little Cottage in the City	$34,194	$112	83%	1	1	14	$50	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Cozy Crib / Workspace W/Monitor	$22,098	$72	81%	1	1	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (67)
Cozy Retreat Near Airport - 1 BR/Full Kitchen/ W&D	$24,921	$72	87%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Entire Downtown Salt Lake Condo, Sleeps 5	$31,988	$92	95%	1	1	13	$170	❌	❌	✅	Y / Y	⭐️ 5 (11)
Liberty Wells Updated 1b/1b Duplex, Central SLC	$25,472	$95	71%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (27)
Adorable 1BR Downstairs Apartment	$9,682	$63	42%	1	1	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern with a bit of nostalgia	$32,680	$96	93%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 0 (2)
* Perfect Location * 1 Bed Apt * fiber Wi-Fi	$35,722	$94	96%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sugar House Sweet Home	$33,075	$96	93%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sweet Spot in Sugarhouse	$35,136	$96	100%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Mini Me Maximilian Style	$18,014	$84	56%	1	1	3	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (46)

Return Metrics

-30.6% 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)	-$1,331	-$2,662	-$3,993	-$5,325	-$6,656	-$13,313	-$39,939
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	-$1,331	-$2,662	-$3,993	-$5,325	-$6,656	-$13,313	-$39,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.6%

Payback Period Days

Return on Investment

-30.6%

2255 S 300 E South Salt Lake, Utah, 84115

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$31,228

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $85/night at 78% occupancy ($24,215.67). Airbtics projects $87/night at 79% occupancy ($25,103).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$26,672

Avg annual revenue

79%

Avg occupancy rate

$87

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

$25k

$45k

$60k

-$1,331

Profit

Revenue

$31,228

Operating Expenses

$16,060

Operating Income

$15,169

Net Effective Rent

$16,500

Profit (Cash Flow)

-$1,331

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-30.6%

Payback Period Days