BNBCalc.com Rental Arbitrage Analysis Report of 1945 Eastridge Dr, Billings, MT, 59102

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

61.54% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

61.54%

Payback Period Days

593

Return on Investment

61.54%

Annual Revenue

$46,021

AirDNA projects $210/night at 60% occupancy ($46,020). Airbtics projects $224/night at 66% occupancy ($53,997). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$35,745$50,523$73,376$99,863
Occupancy57%64%78%85%
Nightly Rate$166$209$250$312

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Garden Hideaway (with hot tub!)
$74,830
$251
80%
4182$95❌✅❌N / Y⭐️ 5 (68)Profile

B

Close to Hospitals! Quiet!
$45,673
$148
83%
4282$85❌❌✅N / Y⭐️ 5 (49)Profile

C

Nestled Family Haven! close to everything
$39,521
$140
71%
4281$125❌❌❌N / Y⭐️ 4.8 (41)Profile

D

CozyLiving
$56,588
$186
79%
4281$100❌✅❌N / Y⭐️ 5 (64)Profile

E

Clean & Bright Downtown Billings
$33,524
$141
60%
4281$80❌❌❌N / Y⭐️ 5 (77)Profile

Operating Expenses

Monthly Expenses

$1,499

Annual Expenses

$17,983

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$944

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$384

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

Property Manager Fee

$0

property-location

1945 Eastridge Dr Billings, Montana, 59102

4 bed • 3 bath • 12 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$1,999

Zestimate

$46,021

Annual Revenue

BNBCalc predicts this property will get $224 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

61.54%

Payback Period Days

593