BNBCalc Short Term Rental Rental Arbitrage Analysis 3175 Solar Blvd, Billings, MT, 59102

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,929

Profit (Cash Flow)

-$9,404

Cash on Cash Return

-145.2%

Annual Revenue

$30,929

AirDNA projects $73/night at 72% occupancy ($19,197). Airbtics projects $116/night at 73% occupancy ($30,928). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 73% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,992	$29,968	$42,127	$47,783
Occupancy	59%	73%	87%	89%
Nightly Rate	$93	$107	$126	$139

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Guest Suite in Billings	$15,449	$69	58%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (214)
Main Floor Guest Suite	$18,529	$79	62%	2	1	1	$25	❌	❌	❌	Y / N	⭐️ 4.5 (40)
NEW Listing! Darling Cozy Cottage Near YS River	$30,072	$106	71%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (131)
Cute Quiet Townhouse	$33,350	$138	62%	2	2.5	1	$70	❌	✅	✅	Y / Y	⭐️ 5 (96)
Modern Farm Townhouse	$42,400	$127	87%	2	2.5	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (225)
Montana Modern Home	$31,157	$89	89%	2	2.5	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (454)
NEW Townhome In New Neighborhood	$35,356	$126	70%	2	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (269)
Cheerful 2 bedroom Centrally Located	$31,565	$108	76%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (319)
Kid Friendly Kottage w/ Yard. Next to Park/Trails	$32,750	$89	95%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (139)
Stylish, Homey, & Spacious	$42,173	$132	82%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (150)
New Montana Dreamin’ Entire House	$30,947	$93	87%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (237)
West End Comfort & Convenience	$28,136	$85	89%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (101)
Louise Lodge	$26,574	$121	57%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (75)
One Level House with Attached Garage!	$37,620	$137	70%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (109)
Midtown@1302	$34,423	$106	87%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (70)
WhoVille Manor	$38,693	$204	50%	2	2.5	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (63)
Josephine Crossing Retreat	$30,944	$155	49%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (16)
Brand New Velvet Cowboy Loft	$31,851	$92	88%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (105)
Bo’s Old West Abode with Hot Tub and Sauna	$19,048	$91	53%	2	1	1	$49	❌	✅	❌	N / N	⭐️ 5 (448)
The cozy & cute one	$36,190	$110	86%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (110)
Peaceful retreat on OMalley Drive	$35,327	$179	50%	2	2.5	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (29)
Bo's Rusty Relic \| Central \| Hospital ~7 min	$21,099	$105	53%	2	1	1	$29	❌	✅	❌	Y / Y	⭐️ 5 (142)
Triangulo Casa	$28,896	$87	87%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (340)
Renovated 2BD Home in Downtown	$39,447	$128	81%	2	1	14	$75	❌	❌	✅	Y / Y	⭐️ 5 (84)
Cheerful, Comfy, Cute 2 Bed Townhome	$36,781	$107	88%	2	2.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
New. Comfortable quiet home.	$23,522	$117	54%	2	2	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (178)
Entire House with Garage + Fenced Yard	$44,820	$123	97%	2	2	5	$135	❌	❌	✅	Y / Y	⭐️ 5 (50)
Solar Powered, 2 Bed 1 Bath Princeton Suite	$27,403	$97	72%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (226)
Airy Open & Unique 2BD near Dwtn	$26,687	$116	59%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Cozy Blue Cottage	$31,950	$128	67%	2	2	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (77)
Bo’s Urban Farm House.	$30,194	$110	72%	2	1	1	$35	❌	❌	✅	N / N	⭐️ 5 (48)
Newly finished day light basement in Billings	$21,268	$101	56%	2	1	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Downtown 2BD Duplex Remodeled	$32,269	$112	75%	2	1	14	$75	❌	❌	✅	Y / Y	⭐️ 5 (64)
Cottage - Attached Garage Included!	$36,738	$126	77%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (83)
Charming 2 Bedroom Apartment near Downtown!	$22,104	$94	59%	2	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (45)
Upscale Townhouse with Patio (Kid Friendly)	$27,916	$82	85%	2	1.5	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (322)
Cozy Home in New Neighborhood (Kid Friendly)	$37,322	$107	91%	2	1.5	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (371)
Crash with Class in this Townhome	$89,364	$269	90%	2	2.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (16)
Updated Home w/ Hot Tub & (parking for trailers)	$29,120	$102	78%	2	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (66)
Renovated Home w/ Hot Tub & (parking for trailers)	$23,980	$104	63%	2	1	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (57)

Return Metrics

-145.23% 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)	-$9,403	-$18,807	-$28,211	-$37,615	-$47,019	-$94,038	-$282,116
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	-$9,403	-$18,807	-$28,211	-$37,615	-$47,019	-$94,038	-$282,116

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-145.23%

Payback Period Days

Return on Investment

-145.23%

3175 Solar Blvd 4 Billings, Montana, 59102

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Billings

Zoning

Laws

$30,929

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $73/night at 72% occupancy.Projected nightly rate is $116/night at 73% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$32,335

Avg annual revenue

73%

Avg occupancy rate

$116

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

$40k

$65k

$90k

-$9,404

Profit

Revenue

$30,929

Operating Expenses

$16,021

Operating Income

$14,908

Net Effective Rent

$24,312

Profit (Cash Flow)

-$9,404

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-145.23%

Payback Period Days