BNBCalc.com Rental Arbitrage Analysis Report of 1073 Ute Trail, Jefferson, CO 80456, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

10.3% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.3%

Payback Period Days

3544

Return on Investment

10.3%

Annual Revenue

$66,898

AirDNA projects $241/night at 76% occupancy ($66,898).

User selected values for this report: 76% occupancy rate, $241 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,675

Annual Expenses

$20,097

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,117

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$557

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

$0

property-location

1073 Ute Trail Jefferson, Colorado, 80456

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$66,898

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

10.3%

Payback Period Days

3544