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 8130 US-24, Cascade, CO 80809, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$42,310

Profit (Cash Flow)

-$8,190

Cash on Cash Return

-87.1%

Annual Revenue

$42,310

AirDNA projects $181/night at 64% occupancy ($42,309).

BNB Calc projects a 64% occupancy rate, $181 rate per night.

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


Return Metrics

-87.13% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,190-$16,380-$24,571-$32,761-$40,952-$81,904-$245,712
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-$8,190-$16,380-$24,571-$32,761-$40,952-$81,904-$245,712

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-87.13%

Payback Period Days

0

Return on Investment

-87.13%

property-location

8130 US-24 Cascade-Chipita Park, Colorado, 80809

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$42,310

Annual Revenue


AirDNA projects $181/night at 64% occupancy ($42,309.86).

Top 101% of comparables

Top 101% of comparables


-$8,190

Profit

Revenue

$42,310

Operating Expenses

$16,900

Operating Income

$25,410

Net Effective Rent

$33,600

Profit (Cash Flow)

-$8,190

$9,400

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,900

Total

$9,400

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-87.13%

Payback Period Days

0