BNBCalc Short Term Rental Rental Arbitrage Analysis 7333 Mackenzie Dr Ne

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,389

Profit (Cash Flow)

$15,668

Cash on Cash Return

182.2%

Annual Revenue

$59,389

AirDNA projects $241/night at 57% occupancy ($50,173). Airbtics projects $271/night at 60% occupancy ($59,388). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,913	$50,931	$101,374	$136,949
Occupancy	52%	60%	70%	80%
Nightly Rate	$137	$221	$373	$442

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Desert Oasis	$77,934	$386	49%	3	4	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (9)
Hot Tub Getaway, home away from home	$61,997	$203	72%	3	3	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (98)
Slow M'Ocean	$54,128	$239	55%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Home Away From Home!	$28,339	$132	57%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (21)
Chic Pet-Friendly Vacation Rental in Rio Rancho!	$157,931	$621	67%	3	3	3	$258	✅	✅	✅	Y / Y	⭐️ 5 (5)
Spacious Rio Rancho Home	$46,514	$131	91%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (115)
Southwest Custom Adobe Home with Mountain Views	$83,833	$336	63%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (28)
3 Bed 2 Bath Quiet Neighborhood	$44,239	$153	79%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
G E M A - A New Mexico GEM	$16,940	$89	52%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
Enchanted Hills Home w/ Sandia Mountain Views!	$30,988	$423	20%	3	2	30	$171	❌	❌	❌	Y / Y	⭐️ 1 (1)

Return Metrics

182.18% 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)	$15,668	$31,336	$47,004	$62,672	$78,340	$156,681	$470,044
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	$15,668	$31,336	$47,004	$62,672	$78,340	$156,681	$470,044

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

182.18%

Payback Period Days

200

Return on Investment

182.18%

7333 MacKenzie Dr NE Rio Rancho, New Mexico, 87144-8477

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,871

Zestimate

Rio Rancho

Zoning

Laws

$59,389

Annual Revenue

BNBCalc predicts this property will get $271 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$60,284

Avg annual revenue

60%

Avg occupancy rate

$271

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

$60k

$110k

$160k

$15,668

Profit

Revenue

$59,389

Operating Expenses

$19,721

Operating Income

$39,668

Net Effective Rent

$24,000

Profit (Cash Flow)

$15,668

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

182.18%

Payback Period Days

200