BNBCalc.com Rental Arbitrage Analysis Report of 148 Remington St, Fort Collins, CO 80524, USA

2 bed • 2 bath • 4 guests • $2,800

BNB

Calc

Return Metrics

-51.25% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-51.25%

Payback Period Days

0

Return on Investment

-51.25%

Annual Revenue

$46,875

AirDNA projects $186/night at 69% occupancy ($46,875).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,508

Annual Expenses

$18,094

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$951

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$391

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

$0

148 Remington St Fort Collins, Colorado, 80524-2834

2 bed • 2 bath • 4 guests • $2,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$46,875

Profit (Cash Flow)

-$4,818

No payback period

Cash on Cash Return

-51.3%

Annual Revenue

$46,875

AirDNA projects $186/night at 69% occupancy ($46,875)

Occupancy Rate

Avg Daily Rate

Return Metrics

-51.25% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-51.25%

Payback Period Days

0