BNBCalc Short Term Rental Rental Arbitrage Analysis 2340 Curtis Street apt 3, Denver, CO 80205, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

cfrosier@gmail.com

Annual Revenue

$73,268

Profit (Cash Flow)

$21,743

Cash on Cash Return

217.4%

Annual Revenue

$73,268

AirDNA projects $295/night at 68% occupancy ($73,267).

BNB Calc projects a 68% occupancy rate, $295 rate per night.

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

Return Metrics

217.43% 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)	$21,743	$43,486	$65,229	$86,972	$108,715	$217,431	$652,293
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	$21,743	$43,486	$65,229	$86,972	$108,715	$217,431	$652,293

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

217.43%

Payback Period Days

167

Return on Investment

217.43%

2340 Curtis Street Denver, Colorado, 80205-2878

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$73,268

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,743

Profit

Revenue

$73,268

Operating Expenses

$16,725

Operating Income

$56,543

Net Effective Rent

$34,800

Profit (Cash Flow)

$21,743

$10,000

Cash Investment

Renos & Furnishing

$7,000

Setup Costs

$3,000

Total

$10,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

217.43%

Payback Period Days

167