BNBCalc.com Rental Arbitrage Analysis Report of 1861 Indian Hills Cir, Fort Collins, CO 80525, USA

3 bed • 3 bath • 6 guests • $2,450

BNB

Calc

Return Metrics

260.14% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

260.14%

Payback Period Days

140

Return on Investment

260.14%

Annual Revenue

$54,995

AirDNA projects $239/night at 63% occupancy ($54,994).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,596

Annual Expenses

$19,149

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,018

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$458

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

1861 Indian Hills Cir Fort Collins, Colorado, 80525-1599

3 bed • 3 bath • 6 guests • $2,450

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

$54,995

Profit (Cash Flow)

$13,795

Payback in 140 days

Cash on Cash Return

260.1%

Annual Revenue

$54,995

AirDNA projects $239/night at 63% occupancy ($54,995)

Occupancy Rate

Avg Daily Rate

Return Metrics

260.14% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

260.14%

Payback Period Days

140