BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1435 Wazee St apt 505, Denver, CO 80202, USA

1 bed • 2 bath • 2 guests • $0

BNB

Calc

Report by:

aubreyevans1721@gmail.com

Annual Revenue

$46,941

Profit (Cash Flow)

-$4,041

Cash on Cash Return

-54.7%

Annual Revenue

$46,941

AirDNA projects $204/night at 63% occupancy ($46,941).

BNB Calc projects a 63% occupancy rate, $204 rate per night.

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


Return Metrics

-54.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,041-$8,082-$12,123-$16,164-$20,205-$40,411-$121,235
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-$4,041-$8,082-$12,123-$16,164-$20,205-$40,411-$121,235

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-54.68%

Payback Period Days

0

Return on Investment

-54.68%

property-location

1435 Wazee St Denver, Colorado, 80202-1481

1 bed • 2 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide


Laws


Market Data

$46,941

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$4,041

Profit

Revenue

$46,941

Operating Expenses

$17,502

Operating Income

$29,439

Net Effective Rent

$33,480

Profit (Cash Flow)

-$4,041

$7,390

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$2,890

Total

$7,390

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-54.68%

Payback Period Days

0