BNBCalc Short Term Rental Rental Arbitrage Analysis 360 S 400 W, Salt Lake City, UT, 84101

1 bed • 1 bath • 4 guests • $1,550

BNB

Calc

Annual Revenue

$21,915

Profit (Cash Flow)

-$11,534

Cash on Cash Return

-265.2%

Annual Revenue

$21,915

AirDNA projects $149/night at 65% occupancy ($35,373). Airbtics projects $143/night at 74% occupancy ($38,650). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 60% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,037	$38,001	$55,384	$66,878
Occupancy	68%	74%	82%	89%
Nightly Rate	$118	$133	$177	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jetted Tub - Industrial Condo in Downtown SLC!	$41,401	$131	82%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (411)
The Salt Flat - Salt Lake City	$36,278	$168	59%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
Arch Loft in Downtown SLC	$52,925	$212	67%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (223)
Cozy Downtown Boho Studio with Hot Tub	$28,505	$121	63%	1	1	3	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (67)
Salt Lake City View/Garage/Gym/Wi-Fi	$27,162	$84	82%	1	1	1	$88	❌	❌	✅	Y / Y	⭐️ 5 (36)
Luxury Downtown Apt- King bed - 1Gb Internet	$33,843	$117	75%	1	1	1	$82	✅	✅	✅	Y / Y	⭐️ 5 (135)
Lux Downtown Apt-Pool/Hottub-king Bed and Parking	$42,523	$142	78%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (105)
Lux Downtown APT-Pool/Hottub-King Bed-Parking	$47,132	$181	68%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (87)
Rooftop Pool-HotTub - Downtown - King bed - Petsok	$37,838	$150	66%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (144)
Luxury Building DT - Hot Tub - Pool - King Bed	$52,484	$224	62%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (136)
Exceptional 1BD/BA-PoolHotTubGymParking- Downtown!	$42,071	$132	82%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (132)
Gorgeous Downtown 1BD/1BA - BEST views + Amenities	$51,176	$150	88%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (104)
Downtown Lux Bldg - Rooftop Pool-hottub - King bed	$46,603	$180	68%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (110)
Downtown views! Amazing pool/gym/hottub Luxury apt	$41,551	$122	90%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (81)
Best views! Lux 9th fl/Gym/Pking/Pool/Htub/King BD	$44,389	$123	93%	1	1	1	$68	✅	✅	❌	Y / Y	⭐️ 5 (136)
8th fl. Amazing views! Lux design! Pool/gym/Pkg!	$47,221	$130	96%	1	1	1	$70	✅	✅	❌	Y / Y	⭐️ 5 (108)
Exclusive Dwntwn Retreat-Salt Palace & DeltaCenter	$51,267	$152	89%	1	1	1	$70	✅	✅	❌	Y / Y	⭐️ 5 (42)
Convenient Downtown 1bd Apt king bed1Gb Internet	$31,224	$108	74%	1	1	1	$82	✅	✅	✅	Y / Y	⭐️ 5 (83)
Rooftop Pool+HotTub \| 10th Floor \|King Bed \|Prking	$58,920	$197	78%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (87)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \|Parking	$53,011	$198	70%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (90)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \|Parking	$47,487	$148	84%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (135)
Private yard, pets \|Easy Parking/King Bed	$35,229	$91	99%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (529)
Charming Cottage with Exclusive Hot Tub	$39,840	$180	58%	1	1	1	$65	❌	✅	✅	Y / Y	⭐️ 5 (384)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$33,216	$123	71%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (57)
Adorable Pink Cottage, Private Hot Tub, Downtown!	$27,248	$119	56%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (389)
DT Studio \| Gym \| Pool Table \| 11th Floor \|Parking	$38,331	$143	70%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (59)
DT Studio \| Gym \| Pool Table \| 8th Floor \| Parking	$32,301	$123	69%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (46)
High Rise 12th Floor City Views \|Free Pkg, Gym	$28,341	$101	71%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (45)
The White Mountain View \|Free Pkg, Gym	$23,485	$87	67%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cozy Mountain View \|Queen Bed, Free Pkg, Gym	$28,759	$95	77%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (44)
DT Mountain View \|Free Pkg, Gym	$28,931	$94	78%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (55)
DT Mountain Views + Fire pit \|Free Pkg, Gym	$16,936	$95	43%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (46)
Rooftop Pool + Hot tub \| Gym \| King Bed \| Parking	$48,505	$164	76%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (88)
Downtown \| Hot tub \| Gym \| King Bed \| Business	$33,445	$116	77%	1	1	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (52)
LUX DT APT \| Hot Tub+Pool \| King Bed \| Parking Lot	$59,513	$193	81%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (86)
Luxury Building - DT SLC - Heated Pool - Parking	$57,350	$216	70%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (112)
Downtown SLC - Rooftop Hot Tub-Pool - Pets Allowed	$56,838	$177	85%	1	1	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (103)
Chic SLC Downtown Studio Loft: Walk to Shops	$37,353	$121	76%	1	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \|Parking	$36,222	$134	70%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (55)
Rooftop Pool+Hot Tub \| King Bed \| DT SLC \| Parking	$53,084	$192	72%	1	1	1	$99	✅	✅	✅	Y / Y	⭐️ 5 (104)

Return Metrics

-265.15% 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)	-$11,534	-$23,068	-$34,602	-$46,137	-$57,671	-$115,342	-$346,027
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	$46	$94	$143	$194	$246	$533	$2,212
Total Return	-$11,487	-$22,974	-$34,459	-$45,942	-$57,424	-$114,809	-$343,815

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-265.15%

Payback Period Days

Return on Investment

-264.08%

360 S 400 W Salt Lake City, Utah, 84101

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

$21,915

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 65% occupancy.Projected nightly rate is $143/night at 74% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$40,748

Avg annual revenue

74%

Avg occupancy rate

$143

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

$30k

$45k

$60k

-$11,534

Profit

Revenue

$21,915

Operating Expenses

$14,849

Operating Income

$7,066

Net Effective Rent

$18,600

Profit (Cash Flow)

-$11,534

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-265.15%

Payback Period Days