BNBCalc Short Term Rental Rental Arbitrage Analysis Silver Creek Rd, , WV, 26209

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$29,388

Profit (Cash Flow)

$1,567

Cash on Cash Return

36.0%

Annual Revenue

$29,388

AirDNA projects $207/night at 26% occupancy ($19,657). Airbtics projects $149/night at 54% occupancy ($29,387). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,947	$28,451	$39,094	$64,140
Occupancy	44%	53%	61%	75%
Nightly Rate	$113	$141	$169	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated 5113 , sleeps 6, ski in/out complex	$26,429	$83	87%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (72)
Cozy Condo! Ski-Out and Mountain-View Retreat	$24,016	$107	55%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (228)
3 min walk to slope! BIG Studio @Ridgewood sleep 4	$24,215	$116	54%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (121)
3 min walk 2 slopes! BIG Studio @Ridgewood sleep 4	$25,234	$115	57%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (82)
Home Away From Home - Powderidge	$33,057	$115	74%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (45)
Pet Friendly 10 Powderidge 1BR/1BA - ski out	$38,783	$170	60%	1	1	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (121)
2215 Ski in/ Ski out Condo -	$14,275	$107	34%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (33)
58 Powderidge, Snowshoe, WV - Cozy Chalet	$28,964	$142	52%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (79)
Shamrock 74 - Ski-In/Ski-Out, Cozy Townhome!	$26,207	$200	34%	1	1.5	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
2216 Ski In/ Ski Out - Slope Side Condo	$24,736	$146	44%	1	1	1	$100	✅	✅	❌	N / Y	⭐️ 5 (42)
1112 Ski in/ Ski out Condo - The Retro Roost	$13,108	$106	30%	1	1	1	$100	✅	✅	❌	N / Y	⭐️ 5 (31)
Cozy mountain ski-in/out (pool, hot tub, balcony)	$25,012	$122	53%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (84)
Pet Friendly 18 Powderidge 1BR/1BA - ski out	$36,656	$147	64%	1	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (55)
8 Powderidge, Snowshoe, WV - Slopeside Sanctuary	$33,333	$141	60%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Newly Renovated Ski in/out! 2305 Silver Creek	$18,621	$103	44%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (32)
Hit the Slopes from Ridgewood! FREE FIREWOOD!	$38,051	$136	72%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (266)
Snowshoe Shamrock Ski-Out home away from home!	$22,012	$150	39%	1	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
SC 2406 - Silver Creek 1 Bdrm Slope side	$47,709	$165	79%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
Powderidge 1- Hideaway Slope Side	$52,344	$248	56%	1	1	1	$201	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Ideal Family condo at Silver Creek / Snowshoe	$34,637	$169	56%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (145)
Silvercreek Lodge 1BR w/ balcony, Mountain Escape	$26,055	$145	47%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (38)
Ski-71 @Snowshoe. Loft for your Winter Getaway!	$26,785	$162	43%	1	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (73)
Whistlepunk #33: 1 Bedroom, 1 Bath, Slope-side	$40,657	$219	49%	1	1	1	$201	❌	❌	✅	Y / Y	⭐️ 5 (17)
SC 5410: Dazzling oasis! Balcony+pool+hot tub!	$18,520	$99	44%	1	1	1	$133	✅	✅	❌	Y / Y	⭐️ 5 (16)
SC 2506: Alpine Dreams! Pool+hot tub. Slope views!	$25,206	$94	58%	1	1	1	$124	✅	✅	❌	Y / Y	⭐️ 5 (11)
SC 5114: Family winter oasis! Balcony+pool+hot tub	$21,875	$97	50%	1	1	1	$124	✅	✅	❌	Y / Y	⭐️ 5 (14)
Ski-In/Ski-Out 1 bedroom Condo in SilverCreek	$31,004	$147	54%	1	1	2	$135	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Ridgewood 54 - Cozy Studio - Short Walk to Slopes!	$34,171	$125	71%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Save$$,Mtn Lodge 231, 1 BR, Ski in/out, A/C	$15,446	$88	46%	1	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (117)
Mountain Crest 35: 1 BR Studio Loft	$38,730	$226	46%	1	1	1	$170	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
The Rabbit Hole at Camp 4	$19,471	$152	35%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
1ST FLOOR! Snowshoe Getaway! Ski IN & OUT	$42,426	$126	92%	1	1	2	$0	✅	✅	❌	N / Y	⭐️ 5 (14)
SR 66: Recharge w/your dog! Washer/dryer+fireplace	$55,593	$183	83%	1	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
SR 21A: Lovely EV & dog-friendly winter oasis!	$40,589	$138	75%	1	1.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (22)
SC 2407: Radiant! Courtyard view + pool + hot tub!	$37,332	$136	75%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Powderidge 30: 1BR: Pet Friendly, Slope Side	$55,972	$243	61%	1	1	1	$181	❌	❌	✅	Y / Y	⭐️ 5 (8)
Ski In/Ski Out, King Bed, Fireplace & Pet Friendly	$58,881	$315	50%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

36.02% 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)	$1,567	$3,134	$4,701	$6,268	$7,835	$15,671	$47,014
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	$1,567	$3,134	$4,701	$6,268	$7,835	$15,671	$47,014

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.02%

Payback Period Days

1013

Return on Investment

36.02%

Silver Creek Rd West Virginia, 26209

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,388

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 26% occupancy.Projected nightly rate is $149/night at 54% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$30,766

Avg annual revenue

54%

Avg occupancy rate

$149

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

$10k

$25k

$40k

$60k

$1,567

Profit

Revenue

$29,388

Operating Expenses

$15,820

Operating Income

$13,567

Net Effective Rent

$12,000

Profit (Cash Flow)

$1,567

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

36.02%

Payback Period Days

1013