BNBCalc Short Term Rental Rental Arbitrage Analysis 1435 Wazee St apt 505, Denver, CO 80202, USA

1 bed • 2 bath • 2 guests • $0

BNB

Calc

Report by:

aubreyevans1721@gmail.com

Annual Revenue

$46,941

Profit (Cash Flow)

-$4,041

Cash on Cash Return

-54.7%

Annual Revenue

$46,941

AirDNA projects $204/night at 63% occupancy ($46,941).

BNB Calc projects a 63% occupancy rate, $204 rate per night.

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

Return Metrics

-54.68% 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)	-$4,041	-$8,082	-$12,123	-$16,164	-$20,205	-$40,411	-$121,235
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	-$4,041	-$8,082	-$12,123	-$16,164	-$20,205	-$40,411	-$121,235

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-54.68%

Payback Period Days

Return on Investment

-54.68%

1435 Wazee St Denver, Colorado, 80202-1481

1 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$46,941

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,041

Profit

Revenue

$46,941

Operating Expenses

$17,502

Operating Income

$29,439

Net Effective Rent

$33,480

Profit (Cash Flow)

-$4,041

$7,390

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$2,890

Total

$7,390

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-54.68%

Payback Period Days