BNBCalc Short Term Rental Rental Arbitrage Analysis 6646 Desiree Loop, Anchorage, AK, 99507

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$60,112

Profit (Cash Flow)

$8,989

Cash on Cash Return

101.6%

Annual Revenue

$60,112

AirDNA projects $208/night at 69% occupancy ($52,419). Airbtics projects $186/night at 70% occupancy ($47,554). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,605	$49,707	$62,486	$80,419
Occupancy	64%	73%	78%	85%
Nightly Rate	$144	$180	$211	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rustic-modern style Alaskan retreat	$40,453	$128	78%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
Lovely Ranch Home. 3 Bd 2 Ba. South Anchorage UMED	$32,570	$132	64%	3	2	1	$150	❌	❌	✅	Y / N	⭐️ 4.5 (35)
5 minutes to UMED with heated garage	$46,563	$168	73%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (135)
Centrally located home away from home—No pet fee	$53,812	$186	74%	3	1.5	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (50)
84th Ave. 2 baths, No Stairs! Theater & Firepit	$44,334	$148	77%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (147)
Chuck's Base Camp - Your Luxurious Alaskan Getaway	$74,621	$311	65%	3	2.5	3	$158	❌	❌	❌	Y / Y	⭐️ 5 (11)
Alaskan Charm - UMED	$50,361	$180	73%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Cozy 3BR 2BA House, Centrally Located!	$94,457	$278	91%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (97)
Comfy AlaskanTownhouse 3BR/2BAw/Garage/Flex times	$56,515	$230	66%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
Midtown Charming 3 Bed Gem	$47,820	$164	75%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Mid-Town Bungalow	$39,852	$180	59%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Kid Friendly 3 bedroom, 2 Bath +Garage S Anchorage	$52,532	$176	79%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (114)
Stylish, Updated Home w/ Great Amenities & WiFi	$37,427	$167	60%	3	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Peaks of Alaska - Minimalist Home & Art Gallery	$34,608	$127	64%	3	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (83)
Caribou Flat II: Theater, Firepit & Private Yard!	$35,217	$128	71%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (69)
Caribou Flat: Fire & Ice. Theater, Firepit & Yard!	$54,436	$176	82%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (48)
Anchorage Retreat: Charming Home w/ Private Deck!	$40,969	$154	67%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (7)
Creekside Anchorage Townhome	$45,783	$182	66%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (127)
Three-Bedroom Haven: Stay, Work, and Unwind	$32,675	$126	68%	3	1.5	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (55)
Sweet Single Family…In the Heart of Anchorage	$47,746	$187	67%	3	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (54)
GoldNuggetHaven-WiFi/Kitchen/Laundry	$30,362	$89	91%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (58)
Creekside View Main House	$39,953	$159	67%	3	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (112)
Alaska Home away from Home	$55,814	$191	77%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Relaxing Creekside Retreat	$51,557	$189	73%	3	2	1	$110	❌	✅	❌	Y / Y	⭐️ 4.8 (53)
Creekside Alaskan Townhome	$29,485	$101	74%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (167)
Alaskan Charm: UMED/ 3 Bedroom Comfort Home	$35,544	$118	78%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (207)
Cozy Central Anchorage Town House, 3 Bed /1.5 Bath	$31,951	$135	57%	3	1.5	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (46)
Rustic retreat with modern conveniences	$62,338	$223	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Lovely Home with King Bed, Large Kitchen by UMED	$80,670	$247	88%	3	1.5	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (99)
Bike Trail Townhouse	$36,931	$192	44%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Alaska Villa - Papa Murph - fits 11 !	$26,344	$118	61%	3	1.5	6	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Restful Nest A, Midtown ANC	$66,104	$205	85%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (21)
Blueberry Cottage	$69,481	$231	80%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (23)
BIG & COMFY 3-bedroom house @ Central ANC	$131,593	$442	81%	3	2	4	$85	❌	❌	✅	Y / Y	⭐️ 5 (1)
Newly remodeled home in Anchorage U-Med District	$41,573	$236	48%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (13)
Midnight Sun Retreat - Close to Trails, Shopping	$55,449	$198	74%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (69)
My Grandmother's CoZzzy Home	$69,277	$208	91%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (61)
3 Bed, 2 Bath Apartment in UMED-Sleeps 6-10 w/ AC	$31,974	$273	32%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Anchorage Retreat w/ Private Deck & Backyard!	$50,683	$154	83%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (10)
North Pine Hideaway	$42,612	$227	50%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

101.57% 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)	$8,989	$17,978	$26,967	$35,957	$44,946	$89,893	$269,679
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	$8,989	$17,978	$26,967	$35,957	$44,946	$89,893	$269,679

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

101.57%

Payback Period Days

359

Return on Investment

101.57%

6646 Desiree Loop Anchorage, Alaska, 99507

3 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Anchorage

Guide

Zoning

Market

Guide

Laws

Market Data

$60,112

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 69% occupancy ($52,419.81). Airbtics projects $186/night at 70% occupancy ($47,554).

Occupancy Rate

Top 28% 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.

$50,061

Avg annual revenue

70%

Avg occupancy rate

$186

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

$60k

$95k

$135k

$8,989

Profit

Revenue

$60,112

Operating Expenses

$19,815

Operating Income

$40,297

Net Effective Rent

$31,308

Profit (Cash Flow)

$8,989

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

101.57%

Payback Period Days

359