BNBCalc Short Term Rental Rental Arbitrage Analysis 3139 Elizabeth St, Denver, CO, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$43,566

Profit (Cash Flow)

$9,703

Cash on Cash Return

125.2%

Annual Revenue

$43,566

AirDNA projects $168/night at 71% occupancy ($43,566).

BNB Calc projects a 71% occupancy rate, $168 rate per night.

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

Return Metrics

125.19% 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)	$9,702	$19,405	$29,108	$38,810	$48,513	$97,026	$291,080
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	$9,702	$19,405	$29,108	$38,810	$48,513	$97,026	$291,080

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

125.19%

Payback Period Days

291

Return on Investment

125.19%

3139 Elizabeth St Denver, Colorado, 80205-4237

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$43,566

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,703

Profit

Revenue

$43,566

Operating Expenses

$17,064

Operating Income

$26,503

Net Effective Rent

$16,800

Profit (Cash Flow)

$9,703

$7,750

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,500

Total

$7,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

125.19%

Payback Period Days

291