BNBCalc Short Term Rental Rental Arbitrage Analysis 281 Willow St, Fort Collins, CO 80524, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$41,492

Profit (Cash Flow)

$9,218

Cash on Cash Return

154.3%

Annual Revenue

$41,492

AirDNA projects $160/night at 71% occupancy ($41,491).

BNB Calc projects a 71% occupancy rate, $160 rate per night.

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

Return Metrics

154.27% 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)	$9,217	$18,435	$27,653	$36,871	$46,088	$92,177	$276,533
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	$9,217	$18,435	$27,653	$36,871	$46,088	$92,177	$276,533

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

154.27%

Payback Period Days

236

Return on Investment

154.27%

281 Willow St Fort Collins, Colorado, 80524

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Collins

Zoning

Laws

$41,492

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,218

Profit

Revenue

$41,492

Operating Expenses

$12,774

Operating Income

$28,718

Net Effective Rent

$19,500

Profit (Cash Flow)

$9,218

$5,975

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,725

Total

$5,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

154.27%

Payback Period Days

236