BNBCalc Short Term Rental Rental Arbitrage Analysis 3900 Elati Street, Denver, CO

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Jacob Gurley

jcgurley87@gmail.com

Annual Revenue

$54,341

Profit (Cash Flow)

$22,593

Cash on Cash Return

519.4%

Annual Revenue

$54,341

AirDNA projects $133/night at 62% occupancy ($30,118). Airbtics projects $136/night at 73% occupancy ($36,261). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 86% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,940	$35,922	$56,403	$71,924
Occupancy	66%	79%	86%	91%
Nightly Rate	$95	$119	$173	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pristine Studio in New Townhome	$20,497	$74	70%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (131)
Prime Sunnyside Studio \| Walkable, by Lightrail	$28,311	$101	71%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (33)
Cozy 1 bedroom close to Downtown, I-70 & Stadiums	$21,816	$87	66%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (259)
Pet-Friendly Artist’s Retreat in Vibrant Highlands	$31,983	$92	89%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (110)
Urban Oasis - RiNo Art District	$65,074	$209	83%	1	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (242)
Urban Row Home in the HEART of RiNo! 94 Walk Score	$33,258	$128	67%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (79)
Modern Loft in RiNo, Denver, Colorado	$36,706	$143	65%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (204)
Stunning Downtown Condo \| King Bed \| City Views	$75,926	$216	94%	1	1	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (78)
Kink5280, MileHigh Adult Playhouse	$61,822	$197	80%	1	1	29	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Private suite, walkable to top rated bars/eateries	$21,059	$73	73%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (152)
The RiNo Hideaway	$42,730	$114	100%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (210)
Private Urban Cottage in Denver’s RiNo District	$35,884	$115	80%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (75)
LoHi Secret Garden at Mulberry at Denver Cottages	$35,450	$111	82%	1	1	1	$75	❌	✅	❌	N / Y	⭐️ 5 (729)
Modern Industrial Loft \| RiNo Art District	$42,963	$121	91%	1	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (113)
Loft style spacious 1 bedroom guest suite	$35,815	$118	81%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (84)
LoHi Haven	$28,480	$85	88%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (151)
Modern Suite w/ King Bed near 41st & Fox Station	$39,133	$108	99%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (148)
Sonder Osage \| One-Bedroom Apartment	$21,082	$160	36%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (227)
Urban Peaks & City Streets: Denver Oasis by Train	$56,468	$176	85%	1	1.5	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (87)
Adorable 1 bedroom guest suite	$65,033	$211	82%	1	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (40)
Disco Vibes Concerts & Games Free Downtown Parking	$62,164	$210	77%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (42)
Modern Studio in New Townhouse	$19,563	$88	58%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (120)
Rent our home while we're on vacation	$46,677	$139	86%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Private roof, mtn views, close to I-70 & Downtown	$57,441	$158	97%	1	1.5	3	$110	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beautiful Bungalow Home - best location in town!	$33,227	$102	89%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (381)
Industrial Loft with Modern Amenities	$15,576	$112	38%	1	1	29	$200	❌	❌	✅	Y / Y	⭐️ 5 (57)
Monthly LoHi 1 Bedroom with Private Backyard	$17,192	$77	61%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Brand New! Studio with Private entrance & kitchen	$12,717	$110	31%	1	1	3	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Modern Guest Suite w. Patio in the Highlands!	$38,376	$137	72%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (120)
Modern Denver Home	$39,528	$200	54%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Adorable Apt w/ Private Desk	$28,312	$91	85%	1	1	30	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (6)
1BR RiNo Apartment	$27,699	$88	86%	1	1	30	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Beautiful 1BR w/ City View!	$27,405	$96	78%	1	1	30	$199	✅	✅	✅	Y / Y	⭐️ 4.5 (6)
LoHi Guest Suite, Steps to Bars, Shops, and More!	$46,218	$154	82%	1	1	29	$100	❌	❌	❌	N / Y	⭐️ 5 (39)
Bright, updated loft for two	$35,136	$128	75%	1	1	29	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
RiNo Loft with Bikes	$48,119	$173	76%	1	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Kasa \| 1BD, 28+ Nights w/ Pool & Gym \| Denver	$77,700	$299	71%	1	1	29	$52	❌	❌	✅	Y / Y	⭐️ 0 (0)
Highland \| Pet Ok \| 88 Walkscore \| WFH \| Workout	$26,730	$83	88%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (105)

Return Metrics

519.37% 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)	$22,592	$45,185	$67,778	$90,370	$112,963	$225,926	$677,780
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	$22,592	$45,185	$67,778	$90,370	$112,963	$225,926	$677,780

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

519.37%

Payback Period Days

Return on Investment

519.37%

3900 Elati St Denver, Colorado, 80216

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Jacob

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$54,341

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $133/night at 62% occupancy.Projected nightly rate is $136/night at 73% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$37,325

Avg annual revenue

73%

Avg occupancy rate

$136

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

$10k

$35k

$55k

$80k

$22,593

Profit

Revenue

$54,341

Operating Expenses

$19,064

Operating Income

$35,277

Net Effective Rent

$12,684

Profit (Cash Flow)

$22,593

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

519.37%

Payback Period Days