BNBCalc Short Term Rental Rental Arbitrage Analysis 266 S 8th St, Pagosa Springs, CO 81147, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$57,252

Profit (Cash Flow)

$10,809

Cash on Cash Return

96.9%

Annual Revenue

$57,252

AirDNA projects $275/night at 57% occupancy ($57,251).

BNB Calc projects a 56.99999999999999% occupancy rate, $275 rate per night.

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

Return Metrics

96.94% 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)	$10,809	$21,618	$32,427	$43,236	$54,046	$108,092	$324,277
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	$10,809	$21,618	$32,427	$43,236	$54,046	$108,092	$324,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.94%

Payback Period Days

376

Return on Investment

96.94%

266 S 8th St Pagosa Springs, Colorado, 81147

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,252

Annual Revenue

Projected nightly rate is $275/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,809

Profit

Revenue

$57,252

Operating Expenses

$18,843

Operating Income

$38,409

Net Effective Rent

$27,600

Profit (Cash Flow)

$10,809

$11,150

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,400

Total

$11,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

96.94%

Payback Period Days

376