BNBCalc.com Rental Arbitrage Analysis Report of 4819 Jedediah Smith Rd

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

4.19% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.19%

Payback Period Days

8697

Return on Investment

4.19%

Annual Revenue

$42,496

AirDNA projects $179/night at 65% occupancy ($42,496). Airbtics projects $148/night at 70% occupancy ($37,839). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$25,370	$37,636	$47,889	$62,588
Occupancy	62%	73%	80%	86%
Nightly Rate	$109	$136	$157	$191

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 Mountain View, Sunny Patio, Social Kitchen Getaway	$31,541	$106	77%	3	1	6	2	$110	❌	❌	✅	N / Y	⭐️ 4.9 (91)	Profile
B Cozy Home w/ Pikes Peak Views	$28,210	$87	86%	3	2	5	3	$135	❌	❌	❌	N / Y	⭐️ 5 (223)	Profile
C TempurPedic/Quartz/Balcony/Modern/3BR/3.5BA	$47,178	$154	79%	3	4	10	2	$200	❌	❌	❌	N / Y	⭐️ 5 (54)	Profile
D The Cozy Yellow Home	$44,619	$194	60%	3	1	6	6	$115	❌	❌	❌	N / Y	⭐️ 5 (41)	Profile
E Cozy And Warm Family Home	$34,238	$117	74%	3	4	10	1	$150	❌	❌	❌	N / Y	⭐️ 5 (138)	Profile

Operating Expenses

Monthly Expenses

$1,460

Annual Expenses

$17,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$914

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

4819 Jedediah Smith Rd Colorado Springs, Colorado, 80922

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,074

Zestimate

$42,496

Annual Revenue

BNBCalc predicts this property will get $148 per night with 70% occupancy, putting it in the top 50% 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

4.19%

Payback Period Days

8697