BNBCalc Short Term Rental Rental Arbitrage Analysis 3344 West Palomar, Hurricane, UT, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$77,870

Profit (Cash Flow)

$32,947

Cash on Cash Return

305.1%

Annual Revenue

$77,870

AirDNA projects $410/night at 52% occupancy ($77,870).

BNB Calc projects a 52% occupancy rate, $410 rate per night.

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

Return Metrics

305.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,946	$65,893	$98,840	$131,787	$164,734	$329,469	$988,407
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	$32,946	$65,893	$98,840	$131,787	$164,734	$329,469	$988,407

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

305.06%

Payback Period Days

119

Return on Investment

305.06%

3344 W Palomar Hurricane, Utah, 84737-3279

4 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$77,870

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,947

Profit

Revenue

$77,870

Operating Expenses

$21,523

Operating Income

$56,347

Net Effective Rent

$23,400

Profit (Cash Flow)

$32,947

$10,800

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,050

Total

$10,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

305.06%

Payback Period Days

119