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 417 Coyote Run, Mesa, CO 81643, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$77,238

Profit (Cash Flow)

$33,957

Cash on Cash Return

268.0%

Annual Revenue

$77,238

AirDNA projects $399/night at 53% occupancy ($77,238).

BNB Calc projects a 53% occupancy rate, $399 rate per night.

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


Return Metrics

268.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,957$67,914$101,871$135,828$169,785$339,571$1,018,715
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$33,957$67,914$101,871$135,828$169,785$339,571$1,018,715

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

268.01%

Payback Period Days

136

Return on Investment

268.01%

property-location

417 Coyote Run Mesa, Colorado, 81643

4 bed • 3 bath • 8 guests

Agent

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