BNBCalc.com Rental Arbitrage Analysis Report of 2127 Curtis Street, Denver, CO 80205, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

296.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

296.84%

Payback Period Days

123

Return on Investment

296.84%

Annual Revenue

$70,722

AirDNA projects $289/night at 67% occupancy ($70,722).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,766

Annual Expenses

$21,194

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,149

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$589

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

Property Manager Fee

$0

property-location

2127 Curtis Street Denver, Colorado, 80205-2518

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$70,722

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

296.84%

Payback Period Days

123