203 Kens Rd Fairplay, Colorado
4 bed • 4.5 bath • 12 guests
Monthly Rent
$5,356
Zestimate
$72,339
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $526
- Occupancy
- 38%
$10k
$55k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,933
Profit
Revenue
$72,339
Operating Expenses
$29,000
Operating Income
$43,339
Net Effective Rent
$64,272
Profit (Cash Flow)
-$20,933
$46,228
Cash Investment
Renos & Furnishing
$46,128
Setup Costs
$100
Total
$46,228
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-45.28%
Payback Period Days
0
Property Overview
Loading...