BNBCalc Short Term Rental Rental Arbitrage Analysis 2924 Park View Dr, Evans, CO, 80620

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$65,580

Profit (Cash Flow)

$17,538

Cash on Cash Return

165.5%

Annual Revenue

$65,580

AirDNA projects $172/night at 76% occupancy ($47,744). Airbtics projects $285/night at 63% occupancy ($65,579). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $285 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,806	$61,588	$98,912	$151,128
Occupancy	53%	68%	77%	81%
Nightly Rate	$190	$242	$344	$501

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2800 sq. ft. Pet Friendly house w/ Shuffleboard	$71,056	$277	69%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (105)
Pet-Friendly, One-Of-A-Kind Stay, Sleeps up to 7!	$35,573	$125	71%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (56)
Comfort and Quality	$32,315	$191	45%	4	2	1	$45	✅	✅	✅	N / Y	⭐️ 5 (44)
Family-Friendly Townhome ~ 2 Mi to Windsor Lake!	$50,984	$289	46%	4	3.5	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (15)
Ranchers Retreat Dream Getaway	$56,166	$198	75%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (41)
Charming Getaway, Walk to Windsor Lake & Downtown!	$119,611	$409	79%	4	3	2	$269	❌	❌	✅	Y / Y	⭐️ 5 (52)
Cheerful CO 4 bdrm 2 bath home with fenced yard	$44,843	$150	79%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (43)
Beautiful Colorado Lake House	$79,594	$424	50%	4	3	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (32)
Parkview Retreat	$49,547	$174	75%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (50)
Spacious Home, Great Backyard w/ Mtn Sunset Views!	$83,728	$284	79%	4	3	1	$229	❌	✅	❌	Y / Y	⭐️ 5 (30)
Experience Elegance in Timnath	$66,875	$290	61%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (22)
Mead Vacation Rental: Fenced Backyard & Fire Pit!	$79,009	$347	60%	4	3	2	$232	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Sand Bar Vacation Home Greeley	$60,749	$299	54%	4	3	3	$245	❌	❌	❌	Y / Y	⭐️ 5 (102)
Cute home, built in 1911 on Park Ave!	$31,421	$98	84%	4	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Newer Build with 4 bedrooms and large backyard!	$43,082	$177	64%	4	1.5	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (35)
Spacious 4BR Home in Greeley, CO!	$149,286	$500	79%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Charming Cottage	$46,591	$190	67%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
New Spacious Home Near Boyd Lake	$72,912	$344	53%	4	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (28)
Wander Windsor Downtown Retreat	$60,854	$274	60%	4	2	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (22)
Cheerful 4 Bedroom Home	$55,639	$201	74%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Comfy home for 8 / Colorado	$99,380	$746	36%	4	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Modern & Stunning Home near Breweries and Old Town	$28,436	$136	53%	4	3	1	$189	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Cardinal Court Charmer!	$58,996	$199	81%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Colorado Views, downtown fun	$77,678	$260	81%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (40)
Downtown Windsor Home with Hot Tub & Pool Table	$60,874	$216	77%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Fabulous Family-Friendly Retreat by Windsor Lake!	$81,839	$271	79%	4	4	1	$259	❌	❌	❌	Y / Y	⭐️ 5 (19)
Upscale Waterfront Estate w/ Mtn Sunset Views!	$107,528	$584	49%	4	3	4	$229	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lakefront Luxury \| Hot Tub, Pool Table & Views!	$181,967	$651	75%	4	4	1	$269	✅	✅	❌	Y / Y	⭐️ 5 (5)
Monopoly Themed 4br Apartment!	$29,934	$131	57%	4	1	1	$89	❌	❌	✅	Y / Y	⭐️ 4.3 (15)
Relocating to CO? Stay here! Garage! Milliken	$56,237	$173	83%	4	2.5	30	$199	❌	❌	✅	Y / Y	⭐️ 5 (18)
4 BDR/4BA Comfy Spacious Home in NOCO Lic. #011014	$62,907	$515	32%	4	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (57)
Charming cottage near UNC; Perfect for your family	$74,730	$199	99%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (171)
Colorado Retreat: King Beds, Great Yard & Fire Pit	$109,661	$422	71%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (8)
Spatious family home in Greeley, CO!	$18,420	$136	37%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Farmhouse experience is amazing! 5 star airbnb	$40,876	$195	53%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
Guest Favorite~Stroll to town~Amazing Comfort!	$83,577	$317	71%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (105)
Views Hot Tub Large Home on Open Space	$100,464	$396	69%	4	3	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (15)
Ocean House Central Windsor - 4bdrm 5 beds 3 bath	$46,617	$191	64%	4	3	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

165.45% 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)	$17,538	$35,076	$52,614	$70,152	$87,691	$175,382	$526,146
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	$17,538	$35,076	$52,614	$70,152	$87,691	$175,382	$526,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

165.45%

Payback Period Days

220

Return on Investment

165.45%

2924 Park View Dr Evans, Colorado, 80620

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$65,580

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 76% occupancy.Projected nightly rate is $285/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$66,559

Avg annual revenue

63%

Avg occupancy rate

$285

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$70k

$125k

$185k

$17,538

Profit

Revenue

$65,580

Operating Expenses

$20,525

Operating Income

$45,054

Net Effective Rent

$27,516

Profit (Cash Flow)

$17,538

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

165.45%

Payback Period Days

220