BNBCalc.com Rental Arbitrage Analysis Report of 4521 Frost Dr

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

-21.22% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.22%

Payback Period Days

Return on Investment

-21.22%

Annual Revenue

$39,483

AirDNA projects $230/night at 47% occupancy ($39,482). Airbtics projects $182/night at 64% occupancy ($42,543). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$28,546	$42,336	$58,604	$79,139
Occupancy	53%	67%	75%	81%
Nightly Rate	$142	$165	$204	$255

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Family House - 10 minutes to everywhere!	$41,403	$138	81%	4	3	8	2	$150	❌	❌	❌	N / Y	⭐️ 4.8 (288)	Profile
B Beautiful/stylish/cozy/Location/Best backyard!	$26,346	$94	69%	4	3	10	3	$200	❌	❌	❌	N / Y	⭐️ 4.9 (64)	Profile
C Luxurious City Living	$40,460	$202	54%	4	4	8	2	$150	❌	✅	✅	N / Y	⭐️ 4.8 (53)	Profile
D The Mtn Retreat: Steps to Palmer Park, Central COS	$58,275	$191	79%	4	3	8	2	$185	❌	❌	❌	N / Y	⭐️ 5 (46)	Profile
E Built in 1903. Updated 120 years later in 2023!	$38,616	$155	65%	4	3	12	2	$175	❌	❌	✅	N / Y	⭐️ 4.8 (8)	Profile

Operating Expenses

Monthly Expenses

$1,428

Annual Expenses

$17,133

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$889

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$329

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

Property Manager Fee

4521 Frost Dr Colorado Springs, Colorado, 80916

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,397

Zestimate

$39,483

Annual Revenue

BNBCalc predicts this property will get $182 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-21.22%

Payback Period Days