BNBCalc Short Term Rental Rental Arbitrage Analysis 792 S 100 W

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$34,625

Profit (Cash Flow)

-$2,264

Cash on Cash Return

-26.3%

Annual Revenue

$34,625

AirDNA projects $190/night at 48% occupancy ($33,310). Airbtics projects $158/night at 60% occupancy ($34,625). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,235	$34,902	$42,285	$61,784
Occupancy	53%	61%	63%	77%
Nightly Rate	$127	$146	$170	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centrally located 1911 gem. The Heber House.	$31,048	$142	52%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.8 (199)
Timp Meadows Garden	$32,496	$102	77%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (37)
Heber City Retreat	$29,902	$167	44%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (62)
Heber City Hideaway	$43,711	$171	63%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (73)
Charming Heber Home	$30,748	$129	62%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Heritage House - 2 Blocks from Main Street, Roomy, Convenient to sports fields	$32,553	$127	63%	3	1	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Awesome Bright separate entrance 3 bdrm Apartment	$23,720	$113	49%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (77)
Cozy Main Floor Rental Unit Ski nearby	$34,607	$151	60%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (46)
Heber Mid Century Chalet - Dreamy Pond & Property	$61,294	$287	56%	3	2	3	$275	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Happy Haven in Heber City, UT!	$60,500	$197	81%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-26.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,264	-$4,528	-$6,792	-$9,056	-$11,320	-$22,641	-$67,924
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	-$2,264	-$4,528	-$6,792	-$9,056	-$11,320	-$22,641	-$67,924

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.32%

Payback Period Days

Return on Investment

-26.32%

792 S 100 W Heber City, Utah, 84032-2475

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,214

Zestimate

$34,625

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 48% occupancy.Projected nightly rate is $158/night at 60% occupancy.

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.

$38,057

Avg annual revenue

60%

Avg occupancy rate

$158

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

$35k

$50k

$60k

-$2,264

Profit

Revenue

$34,625

Operating Expenses

$16,501

Operating Income

$18,124

Net Effective Rent

$20,388

Profit (Cash Flow)

-$2,264

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-26.32%

Payback Period Days