BNBCalc Short Term Rental Rental Arbitrage Analysis 151 Mayflower Park Pl, Colorado Springs, CO 80905, USA

4 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Report by:

aubreyevans1721@gmail.com

Annual Revenue

$67,256

Profit (Cash Flow)

$11,713

Cash on Cash Return

84.1%

Annual Revenue

$67,256

AirDNA projects $279/night at 66% occupancy ($67,256).

BNB Calc projects a 66% occupancy rate, $279 rate per night.

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

Return Metrics

84.11% 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)	$11,712	$23,425	$35,138	$46,850	$58,563	$117,127	$351,382
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	$11,712	$23,425	$35,138	$46,850	$58,563	$117,127	$351,382

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

84.11%

Payback Period Days

434

Return on Investment

84.11%

151 Mayflower Park Pl Colorado Springs, Colorado, 80905

4 bed • 3.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide

Laws

Market Data

$67,256

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,713

Profit

Revenue

$67,256

Operating Expenses

$20,143

Operating Income

$47,113

Net Effective Rent

$35,400

Profit (Cash Flow)

$11,713

$13,925

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$3,050

Total

$13,925

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

84.11%

Payback Period Days

434