6981 Beech St Arvada, Colorado
4 bed • 3 bath • 12 guests
Monthly Rent
$78,507
Annual Revenue
Median of 22 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 51%
$10k
$60k
$105k
$155k
$155,916 | $87,474 | $707 | 60.5% | 4 | 14 | 47 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$121,692 | $90,647 | $649 | 51.3% | 4 | 14 | 52 | 6 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$113,976 | $84,292 | $637 | 49% | 4 | 12 | 32 | 8 | 3 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (63) | Profile | |
$102,323 | $74,753 | $583 | 48.1% | 4 | 12 | 34 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (55) | — | |
$100,115 | $74,818 | $544 | 50.4% | 4 | 11 | 42 | 6 | 3 | $275 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (167) | Profile |
Seasonality
Break-even
$6,159/mo
Avg profit / month
$306/mo
Best profit month
Jul $4,998
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
55.76%
Payback Period Days
0