BNBCalc Short Term Rental Rental Arbitrage Analysis 360 South 400 West, Salt Lake City, UT

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$50,926

Profit (Cash Flow)

$8,306

Cash on Cash Return

125.8%

Annual Revenue

$50,926

AirDNA projects $235/night at 66% occupancy ($56,649). Airbtics projects $162/night at 73% occupancy ($43,193). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,981	$40,986	$61,295	$82,777
Occupancy	64%	76%	81%	87%
Nightly Rate	$116	$143	$199	$251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of Downtown Suite	$32,576	$108	76%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (123)
Industrial Modern Condo in Heart of Downtown SLC	$43,206	$191	57%	2	1	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (101)
Penthouse Downtown SLC	$47,625	$151	81%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (94)
Renovated High End 2 Bedroom Loft in Downtown SLC	$37,672	$122	80%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (106)
Downtown Art Loft with Gated Parking	$54,860	$185	76%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (133)
Salt Lake City!-Industrial Warehouse Loft	$44,229	$179	64%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (90)
Newly Renovated Industrial Modern Downtown Loft	$55,917	$229	65%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (236)
The City Vibe	$29,896	$92	85%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (292)
Entire Loft in Central Downtown SLC	$39,702	$138	77%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (187)
The Salt Loft	$43,129	$151	76%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (71)
Brand new 2 bed 2 bath Luxury Condo with View	$64,860	$313	56%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (43)
NEW! Lavish 2BR Loft in Central Downtown SLC	$38,502	$165	62%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (42)
Downtown SLC Loft with Gated Parking	$57,463	$191	77%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cheerful Downtown Loft near Historic Temple Square	$37,172	$101	98%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (333)
Urban townhome/ close to Fairgrounds/trax unit 10	$32,667	$122	67%	2	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (28)
Prime Downtown Private Townhome 2 Suites/2.5 BA	$33,751	$132	64%	2	2.5	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (251)
Downtown Retreat \| Rooftop Patio \| 2Bd	$31,269	$101	80%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
MCM Granary Townhome+2CarGarage 2 KingSuites/2.5BA	$31,215	$118	67%	2	2.5	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (194)
Urban Townhome close to fairgrounds/trax Unit 8	$24,837	$119	52%	2	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Luxury Urban Loft in Central Downtown SLC	$35,717	$114	83%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
Chic 2 Bedroom Apartment at Paperbox Lofts	$33,915	$100	87%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
2bd/2ba Best style and location/Pool+spa/gym/pkg!	$73,417	$228	86%	2	2	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (37)
Urban townhouse close to fairgrounds, trax	$34,144	$117	72%	2	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Downtown SLC, Near Bus Station, Liberty Park	$82,726	$259	86%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (10)
2Bdrms\|Modern Cozy APT\| WI-FI 3 mins to Downtown!	$28,091	$98	74%	2	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.8 (63)
Sleek, Downtown Condo	$27,112	$81	91%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
Cheerful 2-bedroom home by downtown Salt Lake City	$28,706	$102	76%	2	1	3	$25	❌	❌	❌	Y / Y	⭐️ 5 (53)
City View 2 on Capitol Hill. Historic downtown Apt	$25,705	$104	67%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (150)
Clean, quiet, centrally located townhouse	$35,722	$251	37%	2	2.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxury Urban Loft in downtown Salt Lake City	$47,434	$160	81%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
Luxury 2 bedroom condo downtown SLC	$38,116	$254	41%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Rustic 2 Br 2 Bt DT Apt with Gym & Garage Parking	$33,124	$132	66%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (22)
Penthouse - Downtown, Modern 2bd	$66,842	$225	79%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Salt Lake City Condo	$91,500	$250	100%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (76)
Delta Center 2Bd/2Bath/Pool/Gym!	$76,740	$241	87%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Beautiful, NY-Style Loft DT SLC!	$47,398	$175	74%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Penthouse: Beautiful Views & Perfect Location!	$66,948	$296	59%	2	2	10	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (18)
Quiet, Cozy 2BD / Dedicated Home Office- Parking	$46,452	$148	83%	2	2.5	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cozy Delta Center Haven	$26,912	$129	57%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Elegant DT 2BR – Feel at Home Downtown	$39,236	$134	80%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (32)

Return Metrics

125.84% 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)	$8,305	$16,611	$24,916	$33,222	$41,527	$83,055	$249,167
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	$8,305	$16,611	$24,916	$33,222	$41,527	$83,055	$249,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

125.84%

Payback Period Days

290

Return on Investment

125.84%

360 S 400 W Salt Lake City, Utah, 84101

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Salt Lake City

Guide

Zoning

Market

Guide

Laws

Market Data

$50,926

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 66% occupancy.Projected nightly rate is $162/night at 73% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$44,162

Avg annual revenue

73%

Avg occupancy rate

$162

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

$25k

$45k

$70k

$95k

$8,306

Profit

Revenue

$50,926

Operating Expenses

$18,620

Operating Income

$32,306

Net Effective Rent

$24,000

Profit (Cash Flow)

$8,306

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

125.84%

Payback Period Days

290