BNBCalc Short Term Rental Rental Arbitrage Analysis 109 Yucca Dr, South Fork, CO 81154, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$70,273

Profit (Cash Flow)

$29,337

Cash on Cash Return

278.1%

Annual Revenue

$70,273

AirDNA projects $260/night at 74% occupancy ($70,272).

BNB Calc projects a 74% occupancy rate, $260 rate per night.

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

Return Metrics

278.08% 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)	$29,337	$58,674	$88,012	$117,349	$146,687	$293,374	$880,123
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	$29,337	$58,674	$88,012	$117,349	$146,687	$293,374	$880,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

278.08%

Payback Period Days

131

Return on Investment

278.08%

109 Yucca Dr South Fork, Colorado, 81154-9423

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$70,273

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,337

Profit

Revenue

$70,273

Operating Expenses

$20,535

Operating Income

$49,737

Net Effective Rent

$20,400

Profit (Cash Flow)

$29,337

$10,550

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$1,800

Total

$10,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

278.08%

Payback Period Days

131