BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

217.43%

Payback Period Days

167

Return on Investment

217.43%

property-location

2340 Curtis Street Denver, Colorado, 80205-2878

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide


Laws


Market Data

$73,268

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

217.43%

Payback Period Days

167