BNBCalc Short Term Rental Rental Arbitrage Analysis 370 Wingate Ave, Moab, UT, 84532

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$62,727

Profit (Cash Flow)

$13,772

Cash on Cash Return

208.7%

Annual Revenue

$62,727

AirDNA projects $277/night at 62% occupancy ($62,727). Airbtics projects $244/night at 73% occupancy ($65,057). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 62% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,395	$65,379	$98,063	$120,784
Occupancy	66%	77%	87%	89%
Nightly Rate	$201	$228	$303	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moab Cottage downtown	$49,325	$158	83%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (232)
DG #2 Near Arches, downtown, year-round hot tub!	$34,604	$238	38%	2	1	2	$172	❌	✅	❌	N / Y	⭐️ 4.8 (193)
Moab Inn Towner #3 - Heart of Downtown	$66,466	$227	79%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (73)
Moab Inn Towner #4 - Heart of Downtown	$62,385	$225	75%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (69)
Moab Inn Towner #1 - Heart of Downtown	$68,173	$221	83%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (76)
Moab Inn Towner #2 - Heart of Downtown	$70,993	$221	87%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (72)
Hayduke's Hideout - Comfort-Cottage-sleeps 4	$49,488	$192	69%	2	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.6 (437)
#6 - Moab Springs Ranch - Field/Portal Views	$71,388	$235	83%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
#1 - Two bedroom Townhouse - Moab Springs Ranch	$63,926	$213	82%	2	3	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
DG #1 Near Arches, downtown oasis, hot tub!	$36,378	$240	40%	2	1	2	$172	❌	✅	❌	N / Y	⭐️ 4.8 (205)
Flashback Moab, a Downtown Oasis — in the Desert	$45,643	$183	68%	2	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (187)
Near Downtown Stylish 2BR With Amazing Patio - 1	$86,225	$252	91%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.8 (81)
Near Downtown Stylish 2BR With Amazing Patio - 2	$54,827	$147	97%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.8 (84)
Near Downtown Stylish 2BR With Amazing Patio - 6	$50,426	$146	89%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.9 (76)
Near Downtown Stylish 2BR With Amazing Patio - 5	$49,177	$142	88%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.9 (98)
Near Downtown Stylish 2BR With Amazing Patio - 3	$38,911	$111	87%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 4.8 (87)
The Guest House (Cali Cochitta )	$66,642	$364	49%	2	3	2	$175	❌	✅	❌	Y / Y	⭐️ 4.7 (45)
Top of the World Sun Outdoors North Moab	$63,244	$360	48%	2	1	2	$0	✅	✅	✅	N / Y	⭐️ 4.8 (86)
Desert Gardens #3	$52,798	$237	59%	2	1	2	$172	❌	✅	❌	N / Y	⭐️ 4.8 (207)
Near Downtown Stylish 2BR With Amazing Patio - 4	$60,906	$173	91%	2	1	1	$105	❌	✅	❌	Y / Y	⭐️ 5 (72)
Home Downtown \| Indoor Pool \| Fenced Backyard	$93,772	$350	72%	2	2	1	$154	✅	❌	✅	Y / Y	⭐️ 4.9 (20)
Blue Haven Unit A (Tangerine) - Center Of Moab!	$92,529	$387	65%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (174)
Blue Haven Unit B (Apple Green) NEW Downtown Moab	$79,100	$382	56%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Bogie's Comfort Bungalow En-suite	$41,506	$165	67%	2	2	1	$55	❌	❌	✅	N / Y	⭐️ 4.8 (523)
57 Robber's Roost #3 - Portal	$66,093	$206	85%	2	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (146)
Luxury Downtown Condo 1 block off main st. (A)	$75,590	$288	71%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (60)
Luxury Downtown Condo 1 block off main st. (B)	$100,298	$367	74%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (50)
Luxury Downtown Condo 1 block off main st. (D)	$89,765	$363	67%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (67)
#17 - Townhouse at Moab Springs Ranch	$71,989	$221	89%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
57 Robber's Roost #4 - Lionsback	$97,671	$302	87%	2	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (128)
57 Robber's Roost #1 - Westward	$96,775	$298	87%	2	2	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (115)
57 Robber's Roost #2 - Frontier (ADA accessible!)	$98,148	$307	86%	2	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (134)
Luxury Downtown Condo 1 block off main st. (C)	$75,019	$337	60%	2	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (41)
Moab Digs - Your Downtown Basecamp!	$67,687	$238	76%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
2BR Mountainview Dog Friendly \| Patio	$35,149	$229	41%	2	2	1	$122	❌	✅	✅	Y / Y	⭐️ 4.7 (175)
Charming 2 Bedroom Near Downtown - Rose Tree 1	$38,676	$103	99%	2	2	1	$75	❌	✅	❌	N / Y	⭐️ 4.6 (62)
Unique Downtown Rental - La Dolce Vita Villas #5	$60,347	$205	78%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Luxury Downtown Rental (Hot Tub/Pet Friendly) #10	$67,030	$204	87%	2	2	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (57)
Luxury Downtown Rental - La Dolce Vita Villa #3	$58,923	$205	77%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (25)

Return Metrics

208.67% 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)	$13,772	$27,544	$41,317	$55,089	$68,862	$137,724	$413,174
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	$13,772	$27,544	$41,317	$55,089	$68,862	$137,724	$413,174

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

208.67%

Payback Period Days

175

Return on Investment

208.67%

370 Wingate Ave Moab, Utah, 84532

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,999

Zestimate

$62,727

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $277/night at 62% occupancy.Projected nightly rate is $244/night at 73% occupancy.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$64,570

Avg annual revenue

73%

Avg occupancy rate

$244

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

$35k

$55k

$80k

$100k

$13,772

Profit

Revenue

$62,727

Operating Expenses

$20,155

Operating Income

$42,572

Net Effective Rent

$28,800

Profit (Cash Flow)

$13,772

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

208.67%

Payback Period Days

175