BNBCalc Short Term Rental Rental Arbitrage Analysis 1857 Blue Oak Ct, Castle Rock, CO 80104, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$71,697

Profit (Cash Flow)

$17,677

Cash on Cash Return

130.9%

Annual Revenue

$71,697

AirDNA projects $302/night at 65% occupancy ($71,697).

BNB Calc projects a 65% occupancy rate, $302 rate per night.

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

Return Metrics

130.93% 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)	$17,676	$35,353	$53,030	$70,706	$88,383	$176,767	$530,302
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	$17,676	$35,353	$53,030	$70,706	$88,383	$176,767	$530,302

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.93%

Payback Period Days

278

Return on Investment

130.93%

1857 Blue Oak Ct Castle Rock, Colorado, 80104-2222

4 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$71,697

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,677

Profit

Revenue

$71,697

Operating Expenses

$20,721

Operating Income

$50,977

Net Effective Rent

$33,300

Profit (Cash Flow)

$17,677

$13,500

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$2,875

Total

$13,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.93%

Payback Period Days

278