BNBCalc Short Term Rental Rental Arbitrage Analysis 451 Houghton Ct, Fort Collins, CO 80524, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$72,581

Profit (Cash Flow)

$21,746

Cash on Cash Return

193.7%

Annual Revenue

$72,581

AirDNA projects $288/night at 69% occupancy ($72,581).

BNB Calc projects a 69% occupancy rate, $288 rate per night.

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

Return Metrics

193.72% 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)	$21,745	$43,491	$65,237	$86,982	$108,728	$217,457	$652,371
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	$21,745	$43,491	$65,237	$86,982	$108,728	$217,457	$652,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

193.72%

Payback Period Days

188

Return on Investment

193.72%

451 Houghton Ct Fort Collins, Colorado, 80524-2223

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Collins

Zoning

Laws

$72,581

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,746

Profit

Revenue

$72,581

Operating Expenses

$20,836

Operating Income

$51,746

Net Effective Rent

$30,000

Profit (Cash Flow)

$21,746

$11,225

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,600

Total

$11,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

193.72%

Payback Period Days

188