Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4329 Bartlett Ave, Klamath Falls, OR, 97603

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$104,518

Profit (Cash Flow)

$55,063

Cash on Cash Return

519.5%

Annual Revenue

$104,518

AirDNA projects $151/night at 66% occupancy ($36,400). Airbtics projects $314/night at 64% occupancy ($73,399). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 73% occupancy rate, $392 rate per night.

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

Percentiles25%50%75%90%
Revenue$50,029$84,214$107,930$125,789
Occupancy57%64%73%78%
Nightly Rate$234$348$392$426

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$61,583
$348
48%
442$200✅❌❌Y / Y⭐️ 4.9 (61)
$47,371
$165
73%
432$149✅✅❌Y / Y⭐️ 4.9 (129)
$87,599
$385
60%
442$253✅❌❌Y / Y⭐️ 4.7 (32)
$99,724
$406
64%
432$240✅✅❌Y / Y⭐️ 5 (79)
$40,769
$186
54%
431$200✅❌❌Y / N⭐️ 4.7 (14)
$106,609
$361
78%
431$250✅✅✅Y / Y⭐️ 5 (37)
$122,645
$421
78%
432$250✅✅✅Y / Y⭐️ 5 (29)
$80,057
$358
60%
432$200✅✅❌Y / Y⭐️ 4.9 (60)
$115,186
$449
69%
433$150❌❌✅Y / Y⭐️ 4.9 (32)
$47,652
$140
93%
431$0❌❌✅Y / Y⭐️ 4.8 (54)
$46,753
$192
62%
422$207❌✅❌Y / Y⭐️ 4.8 (25)
$109,372
$400
73%
422$250✅✅✅Y / Y⭐️ 5 (37)
$48,323
$265
44%
422$258✅❌❌Y / Y⭐️ 4.8 (11)
$55,595
$245
62%
433$0❌✅✅Y / Y⭐️ 5 (15)
$80,951
$290
74%
442$250❌❌✅Y / Y⭐️ 5 (16)
$64,620
$377
45%
423$250❌✅❌Y / Y⭐️ 5 (2)
$58,763
$223
72%
432$0❌✅❌Y / Y⭐️ 0 (7)
$135,603
$494
75%
431$0❌❌❌Y / N⭐️ 0 (0)
$44,796
$272
45%
442$0✅✅✅Y / Y⭐️ 4.8 (17)

Return Metrics

519.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$55,062$110,125$165,188$220,251$275,314$550,628$1,651,885
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$55,062$110,125$165,188$220,251$275,314$550,628$1,651,885

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

519.46%

Payback Period Days

70

Return on Investment

519.46%

property-location

4329 Bartlett Ave Klamath Falls, Oregon, 97603

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$104,518

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $151/night at 66% occupancy.Projected nightly rate is $314/night at 64% occupancy.

Top 33% of comparables

Top 27% of comparables

Seasonality

Sign up to view the full seasonality chart

19

Airbnb Comparables

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

$76,524

Avg annual revenue

64%

Avg occupancy rate

$314

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

$40k

$70k

$105k

$135k

Sign up to see the data on 19 all comparables

$55,063

Profit

Revenue

$104,518

Operating Expenses

$25,587

Operating Income

$78,931

Net Effective Rent

$23,868

Profit (Cash Flow)

$55,063

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

519.46%

Payback Period Days

70