BNBCalc.com Rental Arbitrage Analysis Report of 514 S Hancock Ave, Colorado Springs, CO 80903, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

38.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.03%

Payback Period Days

960

Return on Investment

38.03%

Annual Revenue

$40,071

AirDNA projects $159/night at 69% occupancy ($40,070).

User selected values for this report: 69% occupancy rate, $159 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,384

Annual Expenses

$16,609

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$894

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$334

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

Property Manager Fee

$0

property-location

514 S Hancock Ave Colorado Springs, Colorado, 80903-4537

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$40,071

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

38.03%

Payback Period Days

960