BNBCalc.com Rental Arbitrage Analysis Report of 5230 Zuni Street, Denver, CO, USA

5 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

228.86% 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

228.86%

Payback Period Days

159

Return on Investment

228.86%

Annual Revenue

$95,438

AirDNA projects $402/night at 60% occupancy ($88,096).

User selected values for this report: 65% occupancy rate, $402 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,984

Annual Expenses

$23,807

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,355

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$795

Management & Platform Fees

$239

Platform Fee (i.e. Airbnb)

$239

Property Manager Fee

$0

property-location

5230 Zuni St Denver, Colorado, 80221-1453

5 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$95,438

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

228.86%

Payback Period Days

159