BNBCalc Short Term Rental Rental Arbitrage Analysis 2127 Curtis Street, Denver, CO 80205, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$70,722

Profit (Cash Flow)

$26,128

Cash on Cash Return

303.8%

Annual Revenue

$70,722

AirDNA projects $289/night at 67% occupancy ($70,722).

BNB Calc projects a 67% occupancy rate, $289 rate per night.

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

Return Metrics

303.81% 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)	$26,128	$52,256	$78,384	$104,513	$130,641	$261,283	$783,849
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	$26,128	$52,256	$78,384	$104,513	$130,641	$261,283	$783,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.81%

Payback Period Days

120

Return on Investment

303.81%

2127 Curtis Street Denver, Colorado, 80205-2518

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$70,722

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,128

Profit

Revenue

$70,722

Operating Expenses

$20,594

Operating Income

$50,128

Net Effective Rent

$24,000

Profit (Cash Flow)

$26,128

$8,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

303.81%

Payback Period Days

120