BNBCalc.com Rental Arbitrage Analysis Report of 2005 Falcon Hill Dr, Sandy, UT, 84092

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

-82.66% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-82.66%

Payback Period Days

0

Return on Investment

-82.66%

Annual Revenue

$31,729

AirDNA projects $119/night at 73% occupancy ($31,728). Airbtics projects $99/night at 73% occupancy ($26,396). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$17,181$26,850$35,987$50,269
Occupancy61%74%87%94%
Nightly Rate$75$96$109$141

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Stylish Ski Getaway- Falcon Hill Flat: Entire Apt.
$36,292
$97
96%
1141$65❌❌❌N / Y⭐️ 5 (276)Profile

B

Skier’s Dream! Hot Tub/Spa, Fire Pit, Mtn Views
$50,032
$168
80%
1262$125❌✅❌N / Y⭐️ 5 (166)Profile

C

Private large 1bd basement apto
$26,022
$79
90%
1122$0❌❌❌N / Y⭐️ 4.9 (61)Profile

D

Minutes to slopes Convenient sunny kitchenette
$10,303
$72
32%
1121$85❌❌❌N / Y⭐️ 5 (50)Profile

E

Room / Private deck and entrance
$24,457
$67
98%
1121$25❌❌❌N / Y⭐️ 5 (30)Profile

Operating Expenses

Monthly Expenses

$1,344

Annual Expenses

$16,125

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$824

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$264

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

$0

property-location

2005 Falcon Hill Dr Sandy, Utah, 84092

1 bed • 1 bath • 2 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$2,007

Zestimate

$31,729

Annual Revenue

BNBCalc predicts this property will get $99 per night with 73% occupancy, putting it in the top 47% 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

-82.66%

Payback Period Days

0