BNBCalc Short Term Rental Rental Arbitrage Analysis 420 East Fremont Place, Centennial, Colorado 80122, United States

3 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$56,259

Profit (Cash Flow)

$5,145

Cash on Cash Return

45.5%

Annual Revenue

$56,259

AirDNA projects $211/night at 73% occupancy ($56,258).

BNB Calc projects a 73% occupancy rate, $211 rate per night.

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

Return Metrics

45.53% 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)	$5,144	$10,289	$15,434	$20,579	$25,724	$51,449	$154,347
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	$5,144	$10,289	$15,434	$20,579	$25,724	$51,449	$154,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.53%

Payback Period Days

802

Return on Investment

45.53%

420 E Fremont Pl Littleton, Colorado, 80122

3 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,259

Annual Revenue

Projected nightly rate is $211/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,145

Profit

Revenue

$56,259

Operating Expenses

$18,714

Operating Income

$37,545

Net Effective Rent

$32,400

Profit (Cash Flow)

$5,145

$11,300

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,800

Total

$11,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

45.53%

Payback Period Days

802

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

2019

Size:

1,347 sqft

Type:

CONDO

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 1

Lot size: -

Building area: 1,347 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 2077-27-4-54-023

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $27,786

County Est. Land Value: $76,500

Assessed Land Value: -

County Est. Structure Value: $323,300

Market Estimate: -

Ownership

Name: Herrmann Kenneth

Owner Occupied: No

Owner Mailing Address: 8733 Wildrose Ct, Highlands Ranch, Co 80126

Years Owned: 26

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No