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 501 E Willamette Ave, Colorado Springs, CO 80903, USA

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$62,493

Profit (Cash Flow)

$13,569

Cash on Cash Return

101.3%

Annual Revenue

$62,493

AirDNA projects $290/night at 59% occupancy ($62,493).

BNB Calc projects a 59% occupancy rate, $290 rate per night.

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


Return Metrics

101.26% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,569$27,138$40,707$54,276$67,845$135,691$407,073
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$13,569$27,138$40,707$54,276$67,845$135,691$407,073

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

101.26%

Payback Period Days

360

Return on Investment

101.26%

property-location

501 E Willamette Ave Colorado Springs, Colorado, 80903-3028

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide


Laws


Market Data

$62,493

Annual Revenue


Projected nightly rate is $290/night at 59% occupancy.

Top 101% of comparables

Top 101% of comparables


$13,569

Profit

Revenue

$62,493

Operating Expenses

$15,324

Operating Income

$47,169

Net Effective Rent

$33,600

Profit (Cash Flow)

$13,569

$13,400

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,900

Total

$13,400

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

101.26%

Payback Period Days

360