BNBCalc Short Term Rental Rental Arbitrage Analysis W Stuart St, Fort Collins, CO,

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,900

Profit (Cash Flow)

-$2,601

Cash on Cash Return

-30.2%

Annual Revenue

$50,900

AirDNA projects $275/night at 61% occupancy ($61,269). Airbtics projects $208/night at 67% occupancy ($50,900). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,956	$50,894	$66,679	$79,029
Occupancy	62%	66%	74%	77%
Nightly Rate	$170	$202	$237	$270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury home with 3 bedrooms + bonus room + office	$52,148	$256	53%	3	2.5	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (94)
Big & Cozy FOCO Home: Mid Town-CSU-4min downtown	$37,438	$148	66%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (447)
Charming Old Town Bungalow w/ FREE Cruiser Bikes	$45,213	$156	75%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.5 (177)
Museum Park Landing, Old Town Upper House	$54,069	$187	79%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (43)
Spacious Downtown Apartment – Walk to Old Town FC!	$47,847	$194	65%	3	2	1	$169	❌	❌	✅	Y / Y	⭐️ 5 (53)
Charming Vintage Cottage \| Hot Tub & Free Bikes!	$41,573	$172	62%	3	2	1	$169	❌	✅	❌	Y / Y	⭐️ 4.5 (46)
Old Town Modern New Build: Rftp Spa w/ Mtn Views!	$59,504	$233	66%	3	2	1	$169	❌	✅	✅	Y / Y	⭐️ 5 (71)
Modern 3-Floor House in Old Town	$35,710	$195	47%	3	3.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (48)
Chic Retreat w/ Rooftop Fireplace	$48,312	$200	66%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (75)
Midcentury Oasis w/ Patio Fireplace near Old Town	$75,294	$278	74%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Modern Townhome Steps from the Brewery District!	$49,192	$189	68%	3	3	1	$179	❌	❌	❌	Y / Y	⭐️ 5 (71)
Steps from River & Old Town - Hot Tub & King Bd	$42,131	$205	54%	3	3	1	$179	❌	✅	❌	Y / Y	⭐️ 5 (23)
Coopers North in Old Town – Hot Tub & Pool Table!	$54,138	$231	60%	3	3	1	$179	✅	✅	❌	Y / Y	⭐️ 5 (31)
3 Bedroom townhome, super close to downtown FC!	$41,291	$156	70%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (230)
Uniquely Modern Old Town Gem with Hot Tub & Bikes!	$104,080	$403	69%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (166)
Old Town Retreat w/ Hot Tub – Steps from CSU!	$61,758	$208	78%	3	2	1	$169	❌	✅	❌	Y / Y	⭐️ 5 (36)
Gracious Old Town Guest House w/ Hot Tub	$51,237	$171	78%	3	1	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (115)
Elegant Old Town Charm – Walk to CSU and Downtown	$54,891	$227	63%	3	2	1	$169	❌	❌	❌	Y / Y	⭐️ 5 (38)
Grant Old Town Flat ~ Downstairs	$34,388	$121	75%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (118)
Mulberry Place: A Charming Cottage Near Old Town!	$38,533	$169	59%	3	2	1	$169	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Urban Riverwalk- upscale getaway in Old Town.	$66,138	$239	74%	3	3.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (134)
Urban Oasis in Old Town, Fort Collins!	$63,018	$222	77%	3	3.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (70)
Modern House with Rooftop ml	$64,109	$238	71%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (70)
Cozy, Clean and Comfy, Pet Friendly, Country Feel.	$38,857	$154	66%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (68)
Comfortable home close to CSU and Horsetooth!	$50,014	$165	81%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (144)
902 Jerome	$44,163	$166	68%	3	3.5	1	$137	❌	❌	❌	Y / Y	⭐️ 5 (258)
Downtown Views and Brews 3bd/3ba with Rooftop Spa!	$76,917	$315	64%	3	2.5	1	$185	❌	✅	❌	Y / Y	⭐️ 5 (338)
Family friendly Old Town Bungalow	$49,792	$180	75%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (135)
Old Town Fort Collins House	$34,210	$150	61%	3	1	4	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (106)
Grant Old Town Flat- Upstairs	$32,662	$122	71%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (146)
Colorado Classic w 77" HDTV \| No Chores for Guests	$46,116	$200	63%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (72)
Swanky Townhome near Old Town, Breweries & River!	$53,259	$208	67%	3	2	1	$205	❌	✅	✅	Y / Y	⭐️ 5 (49)
Cozy & spacious tri-level townie w/ mountain views	$43,535	$195	61%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Elegant Townhome near Old Town, Breweries & River!	$58,916	$237	63%	3	4	1	$205	❌	✅	✅	Y / Y	⭐️ 5 (30)
Sunny Haven: Rooftop Retreat with Cozy Fireplace	$64,233	$270	65%	3	3.5	1	$0	❌	❌	❌	N / Y	⭐️ 5 (96)
25% off Jan ‘25 Across from CSU campus! 3 bd 1.5ba	$57,979	$270	58%	3	1.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Best Location in Old Town! Home on Mountain Ave	$68,076	$248	75%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (164)
Modern, Clean-Bike to Old Town, CSU&breweries!	$59,480	$216	73%	3	3.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (27)
Beautiful & Modern Foco Home Just N of Old Town	$56,730	$250	62%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (85)
The Horsetooth Stoop \| Biking, Boating & Sunsets	$52,904	$215	64%	3	2	1	$169	✅	❌	❌	Y / Y	⭐️ 5 (69)

Return Metrics

-30.24% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,600	-$5,201	-$7,801	-$10,402	-$13,003	-$26,006	-$78,019
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	-$2,600	-$5,201	-$7,801	-$10,402	-$13,003	-$26,006	-$78,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.24%

Payback Period Days

Return on Investment

-30.24%

W Stuart St Fort Collins, Colorado

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fort Collins

Zoning

Laws

$50,900

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $275/night at 61% occupancy.Projected nightly rate is $208/night at 67% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,746

Avg annual revenue

67%

Avg occupancy rate

$208

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$55k

$80k

$105k

-$2,601

Profit

Revenue

$50,900

Operating Expenses

$18,617

Operating Income

$32,283

Net Effective Rent

$34,884

Profit (Cash Flow)

-$2,601

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-30.24%

Payback Period Days