BNBCalc Short Term Rental Rental Arbitrage Analysis 116 Gilbert St, Castle Rock, CO 80104, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$52,591

Profit (Cash Flow)

$3,155

Cash on Cash Return

28.2%

Annual Revenue

$52,591

AirDNA projects $187/night at 77% occupancy ($52,591).

BNB Calc projects a 77% occupancy rate, $187 rate per night.

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

Return Metrics

28.16% 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)	$3,154	$6,309	$9,463	$12,618	$15,772	$31,545	$94,637
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	$3,154	$6,309	$9,463	$12,618	$15,772	$31,545	$94,637

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.16%

Payback Period Days

1296

Return on Investment

28.16%

116 Gilbert St Castle Rock, Colorado, 80104-2614

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$52,591

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,155

Profit

Revenue

$52,591

Operating Expenses

$18,237

Operating Income

$34,355

Net Effective Rent

$31,200

Profit (Cash Flow)

$3,155

$11,200

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,700

Total

$11,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

28.16%

Payback Period Days

1296