BNBCalc Short Term Rental Rental Arbitrage Analysis 901 E Hyman Ave #6, Aspen, CO 81611, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$125,096

Profit (Cash Flow)

-$46,566

Cash on Cash Return

-250.4%

Annual Revenue

$125,096

AirDNA projects $685/night at 50% occupancy ($125,096).

BNB Calc projects a 50% occupancy rate, $685 rate per night.

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

Return Metrics

-250.35% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$46,566	-$93,132	-$139,699	-$186,265	-$232,832	-$465,664	-$1,396,992
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	-$46,566	-$93,132	-$139,699	-$186,265	-$232,832	-$465,664	-$1,396,992

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-250.35%

Payback Period Days

Return on Investment

-250.35%

901 E Hyman Ave Aspen, Colorado, 81611-2033

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$125,096

Annual Revenue

Projected nightly rate is $685/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$46,566

Profit

Revenue

$125,096

Operating Expenses

$27,662

Operating Income

$97,434

Net Effective Rent

$144,000

Profit (Cash Flow)

-$46,566

$18,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$12,100

Total

$18,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-250.35%

Payback Period Days