BNBCalc Short Term Rental Rental Arbitrage Analysis 2961 Oak Spgs Rd, Cedar City, UT, 84720

6 bed • 5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$65,744

Profit (Cash Flow)

-$14,803

Cash on Cash Return

-96.4%

Annual Revenue

$65,744

AirDNA projects $440/night at 52% occupancy ($83,567). Airbtics projects $360/night at 50% occupancy ($65,743). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $360 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,364	$56,872	$114,240	$161,934
Occupancy	41%	47%	61%	73%
Nightly Rate	$240	$318	$494	$582

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious 7Bd, 4Bath w/Theatre, BunkRm, Huge Yard	$85,487	$362	63%	7	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
6-Bedroom 4-Bathroom: Two NEW Adjoining Townhomes	$66,889	$243	67%	6	4	1	$280	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cedar City home King Bed Pool table Near temple	$44,184	$233	48%	5	3	1	$463	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Cedar City Family Home w/ Game Room + Yard!	$142,918	$560	67%	7	4.5	2	$310	❌	❌	❌	Y / Y	⭐️ 5 (38)
5BR/4Bath comfy modern home near Zion & Bryce	$56,067	$177	85%	5	4	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (281)
New Town Homes In the Heart of Southern Utah	$67,348	$321	56%	6	4	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cedar City View Retreat: Explore Zion and Bryce	$84,803	$324	69%	6	4.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (86)
Gather Now: The 5-Bed/4-Bath Copper Canyon Retreat	$52,777	$182	78%	5	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (115)
Beautiful home near the LDS Temple / Shakespeare	$33,951	$200	44%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
The Good Life	$60,745	$357	45%	6	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Wrenbury Cottage - Charming 1925 modern home	$38,716	$301	34%	6	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
Modern Farmhouse with Casita	$97,685	$524	48%	5	5	2	$425	❌	✅	❌	Y / Y	⭐️ 5 (16)
Two Townhomes SXS	$85,064	$300	74%	6	5.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (19)
Spacious Family Home, 3 Mi to Dtwn Cedar City	$46,722	$287	42%	5	3.5	3	$310	❌	❌	❌	Y / Y	⭐️ 5 (36)
Historic Leo Palmer House	$27,338	$148	48%	5	1	2	$100	❌	❌	✅	N / N	⭐️ 4.9 (57)
Adventure with Friends - 2 Townhomes side by side!	$34,453	$278	31%	6	6.5	2	$330	❌	❌	❌	Y / Y	⭐️ 5 (12)
As You Like It	$27,323	$230	31%	5	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (104)
Spacious 6BD w/ Hot Tub - Near Zion & Ski Resort	$37,113	$260	39%	6	4	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (17)
Holyoak Pines Cabin, Views Galore, Spacious Luxury	$52,780	$316	43%	5	3	3	$380	❌	❌	❌	Y / Y	⭐️ 5 (54)
Ridge Top Lodge - 7 bedrooms	$77,863	$500	42%	7	3.5	1	$500	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Gorgeous home near Zion	$95,817	$629	35%	5	3.5	2	$400	❌	❌	✅	Y / Y	⭐️ 5 (11)
Ridge View Adventure Cabin	$70,304	$334	53%	5	4	2	$340	❌	✅	✅	Y / Y	⭐️ 5 (93)
Sleeps 28- Mountain Getaway with swim spa	$176,463	$711	67%	6	6.5	2	$700	✅	✅	❌	Y / Y	⭐️ 5 (56)
Games!/Very comfy beds/Extra amenities/Clean!	$50,239	$201	61%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (28)
Serenity is a Luxury Mountain Retreat	$132,695	$548	61%	5	4	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (30)
Kodiak Cabin, Great cabin located in upscale	$66,176	$377	45%	5	3.5	1	$395	❌	❌	❌	Y / Y	⭐️ 5 (26)
North Penthouse Pool/Spa Ski-in/out Gym Sauna BBQ	$26,082	$160	43%	5	3	1	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (197)
Huge Log Cabin near Brian Head 5BD 5BTH	$80,154	$300	73%	5	4.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (67)
Beautiful, Large & Sunny Ski in/out Mountain Home	$106,886	$579	47%	6	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (52)
Galindo Getaway 3.0 - Modern Mountain Estate	$121,265	$686	47%	6	4	1	$425	❌	✅	❌	Y / Y	⭐️ 5 (38)
Ski Season is coming! Hot Tub! Ski getaway!	$73,512	$492	40%	6	4.5	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (27)
Family retreat, close to lifts, hot tub, game room	$75,677	$473	42%	5	3.5	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (17)
Large Family House in Parowan- Prestige Vacations	$34,392	$274	32%	5	2	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (7)
Ridgeview Retreat! Family Friendly, Amazing Views!	$59,585	$370	44%	6	6	3	$550	❌	❌	❌	Y / Y	⭐️ 5 (48)
Mountain View Retreat	$97,879	$569	47%	7	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Log Cabin with a view	$57,272	$326	48%	5	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Spacious and Stunning Mountain Getaway Located in	$39,352	$286	36%	5	3	2	$279	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cedar City Retreat - 18 Mi to Zion National Park!	$23,827	$217	30%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Magical Themed Kingsbury Manor: BRAND NEW Oct 2024	$179,486	$613	80%	7	5.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (15)

Return Metrics

-96.43% 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)	-$14,802	-$29,605	-$44,408	-$59,211	-$74,013	-$148,027	-$444,083
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	-$14,802	-$29,605	-$44,408	-$59,211	-$74,013	-$148,027	-$444,083

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-96.43%

Payback Period Days

Return on Investment

-96.43%

2961 Oak Spgs Rd Cedar City, Utah, 84720

6 bed • 5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$65,744

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $440/night at 52% occupancy.Projected nightly rate is $360/night at 50% occupancy.

Occupancy Rate

Top 44% 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.

$70,134

Avg annual revenue

50%

Avg occupancy rate

$360

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

$70k

$125k

$180k

-$14,803

Profit

Revenue

$65,744

Operating Expenses

$20,547

Operating Income

$45,197

Net Effective Rent

$60,000

Profit (Cash Flow)

-$14,803

$15,350

Cash Investment

Renos & Furnishing

$15,250

Setup Costs

$100

Total

$15,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-96.43%

Payback Period Days