BNBCalc Short Term Rental Rental Arbitrage Analysis 909 Bannock St, Denver, CO 80204, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$38,661

Profit (Cash Flow)

$5,315

Cash on Cash Return

83.7%

Annual Revenue

$38,661

AirDNA projects $145/night at 73% occupancy ($38,661).

BNB Calc projects a 73% occupancy rate, $145 rate per night.

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

Return Metrics

83.7% 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)	$5,315	$10,630	$15,945	$21,260	$26,575	$53,151	$159,454
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	$5,315	$10,630	$15,945	$21,260	$26,575	$53,151	$159,454

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

83.7%

Payback Period Days

436

Return on Investment

83.7%

909 Bannock St Denver, Colorado, 80204

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$38,661

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,315

Profit

Revenue

$38,661

Operating Expenses

$9,346

Operating Income

$29,315

Net Effective Rent

$24,000

Profit (Cash Flow)

$5,315

$6,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

83.7%

Payback Period Days

436