417 Coyote Run Mesa, Colorado, 81643
4 bed • 3 bath • 8 guests

Inquire about this property
Contact Agent
$77,238
Annual Revenue
AirDNA projects $399/night at 53% occupancy ($77,238.14).
Top 101% of comparables
Top 101% of comparables
$33,957
Profit
Revenue
$77,238
Operating Expenses
$21,441
Operating Income
$55,797
Net Effective Rent
$21,840
Profit (Cash Flow)
$33,957
$12,670
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$1,920
Total
$12,670
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
268.01%
Payback Period Days
136