BNBCalc Short Term Rental Rental Arbitrage Analysis 368 Hillside Dr, Moab, UT, 84532

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$88,689

Profit (Cash Flow)

$33,959

Cash on Cash Return

394.9%

Annual Revenue

$88,689

AirDNA projects $185/night at 85% occupancy ($57,434). Airbtics projects $282/night at 60% occupancy ($61,799). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $342 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,388	$58,814	$90,184	$123,882
Occupancy	52%	62%	71%	82%
Nightly Rate	$215	$255	$342	$407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
57 Robber's Roost #5 - The Lookout	$77,979	$292	71%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (100)
3 bedroom, holds up to 15	$32,668	$186	46%	3	3	2	$45	❌	❌	❌	Y / Y	⭐️ 4.4 (56)
The Finca - Moab's Hidden Gem	$76,612	$229	90%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (251)
Charming 3BR Mountainview Dog Friendly \| Hot Tub	$30,939	$242	34%	3	3	2	$137	❌	✅	✅	Y / Y	⭐️ 4.5 (109)
Original Moab Farmhouse (Totally Renovated)	$78,026	$294	72%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Stella Ruby Cottages - Steps to Main Street!	$119,682	$351	92%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Downtown Retreat \| Steps to Bike Path &Restaurants	$64,003	$211	82%	3	3	1	$225	❌	✅	✅	Y / Y	⭐️ 5 (3)
NEW!! Unique 3Bed 2 Bath Condo! Pool and hot tub!!	$57,418	$215	71%	3	2	2	$129	✅	✅	✅	Y / Y	⭐️ 5 (360)
NEW RED CLIFF CONDO W/ NEW POOL! 4 MILES TO MOAB!	$45,348	$157	76%	3	2	2	$129	✅	✅	❌	Y / Y	⭐️ 5 (425)
Moosewood Cottage - Sleeps 6	$66,043	$257	69%	3	2	2	$95	❌	❌	✅	N / Y	⭐️ 4.8 (168)
Arches East ~ 389, Downtown Moab 3-Bedroom Townhom	$95,760	$422	62%	3	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (260)
Arches West ~ 393, Townhome In Moab's most request	$91,822	$448	56%	3	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (203)
Downtown Location \| Indoor Pool \| Fenced Backyard	$89,787	$339	71%	3	2	1	$154	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Adventure Base Camp ~ 381, Downtown Moab, Private	$91,537	$410	61%	3	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (279)
In Town! Single Level With Garage & Private Yard	$81,826	$335	66%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (171)
Brand New 3 Bedroom Condo 1 block from Main Street	$40,846	$186	60%	3	3	30	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
Downtown Moab - Steps from Bike Path & Restaurants	$37,782	$190	53%	3	3	1	$225	❌	✅	❌	Y / Y	⭐️ 5 (1)
Spacious 3BR Apartment In Downtown Moab	$65,580	$289	62%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (53)
Beautiful Views of Moab Valley!	$61,483	$250	66%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Downtown, hot tub, pool, fireplace, sleeps 9	$121,734	$351	92%	3	2	1	$155	✅	✅	❌	Y / Y	⭐️ 5 (366)
3B/2B Modern Downtown Moab Home - Great Location	$109,114	$495	60%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (117)
3B/2B Modern Downtown Moab Townhouse	$41,126	$251	44%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (110)
Moab Red cliff condo, outdoor pool! Superhost!	$49,466	$177	75%	3	2	2	$125	✅	✅	✅	Y / Y	⭐️ 4.9 (375)
Your Homebase To Adventures In The Moab Area	$77,238	$333	63%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Private Hottub, Pets ok, Downtown, sleeps 8!	$70,709	$253	75%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (224)
Arches Retreat: Best Location! No stairs! Pool	$54,881	$292	50%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (142)
Downtown, Private Hot Tub with Red Rock Views, Bik	$72,940	$276	69%	3	2	1	$156	✅	✅	❌	Y / Y	⭐️ 5 (3)
PRIVATE RANCH LOCATED BETWEEN MOAB/TELLURIDE/OURAY	$46,958	$175	73%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (175)
Red Sands Habitation 1 ~	$39,243	$215	47%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Grand Kiva	$65,313	$215	83%	3	3	10	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Beautiful location down town eco friendly	$32,009	$165	53%	3	3	30	$300	❌	❌	✅	Y / Y	⭐️ 0 (1)
Red Sands Habitation 3~	$48,385	$222	57%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Luxury townhome in downtown moab \| hot tub \| garage	$64,219	$319	55%	3	3	28	$0	❌	✅	✅	Y / N	⭐️ 0 (0)
Red Sands Habitation! Unit 6	$42,870	$220	52%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.4 (11)
Quiet cabin 2 blocks f/ city center (1.3 acre)	$87,725	$370	64%	3	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
Sleek & Modern Townhome, 3 Blocks to Main St!	$47,336	$223	58%	3	3	30	$310	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

394.87% 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)	$33,959	$67,918	$101,877	$135,836	$169,795	$339,590	$1,018,771
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	$33,959	$67,918	$101,877	$135,836	$169,795	$339,590	$1,018,771

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

394.87%

Payback Period Days

Return on Investment

394.87%

368 Hillside Dr Moab, Utah, 84532

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$88,689

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 85% occupancy.Projected nightly rate is $282/night at 60% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$62,089

Avg annual revenue

60%

Avg occupancy rate

$282

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

$50k

$85k

$125k

$33,959

Profit

Revenue

$88,689

Operating Expenses

$23,530

Operating Income

$65,159

Net Effective Rent

$31,200

Profit (Cash Flow)

$33,959

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

394.87%

Payback Period Days