BNBCalc.com Rental Arbitrage Analysis Report of 2757 Bar Harbor Dr, Fort Collins, CO 80524, USA

3 bed • 3 bath • 6 guests • $1,800

BNB

Calc

Return Metrics

55.79% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

55.79%

Payback Period Days

654

Return on Investment

55.79%

Annual Revenue

$45,451

AirDNA projects $204/night at 61% occupancy ($45,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,492

Annual Expenses

$17,909

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$939

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$379

Management & Platform Fees

$114

Platform Fee (i.e. Airbnb)

$114

Property Manager Fee

2757 Bar Harbor Dr Fort Collins, Colorado, 80524-6813

3 bed • 3 bath • 6 guests • $1,800

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$45,451

Profit (Cash Flow)

$5,942

Payback in 654 days

Cash on Cash Return

55.8%

Annual Revenue

$45,451

AirDNA projects $204/night at 61% occupancy ($45,451)

Occupancy Rate

Avg Daily Rate

Return Metrics

55.79% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

55.79%

Payback Period Days

654