BNBCalc Short Term Rental Rental Arbitrage Analysis 2754 Winterbourne St, Colorado Springs, CO 80910, USA

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$54,867

Profit (Cash Flow)

$15,394

Cash on Cash Return

139.3%

Annual Revenue

$54,867

AirDNA projects $203/night at 74% occupancy ($54,866).

BNB Calc projects a 74% occupancy rate, $203 rate per night.

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

Return Metrics

139.31% 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)	$15,394	$30,788	$46,182	$61,576	$76,971	$153,942	$461,827
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	$15,394	$30,788	$46,182	$61,576	$76,971	$153,942	$461,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

139.31%

Payback Period Days

262

Return on Investment

139.31%

2754 Winterbourne St Colorado Springs, Colorado, 80910-6446

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide

Laws

Market Data

$54,867

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,394

Profit

Revenue

$54,867

Operating Expenses

$13,073

Operating Income

$41,794

Net Effective Rent

$26,400

Profit (Cash Flow)

$15,394

$11,050

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,300

Total

$11,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

139.31%

Payback Period Days

262