BNBCalc.com Rental Arbitrage Analysis Report of 28 West Benjamin Point, Silverthorne, CO, USA

4 bed • 5 bath • 12 guests • $5,000

BNB

Calc

Return Metrics

557.23% 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

557.23%

Payback Period Days

65

Return on Investment

557.23%

Annual Revenue

$187,480

AirDNA projects $870/night at 59% occupancy ($187,479).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,031

Annual Expenses

$36,372

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,122

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,562

Management & Platform Fees

$469

Platform Fee (i.e. Airbnb)

$469

Property Manager Fee

$0

28 W Benjamin Point Silverthorne, Colorado, 80498

4 bed • 5 bath • 12 guests • $5,000

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

$187,480

Profit (Cash Flow)

$91,107

Payback in 65 days

Cash on Cash Return

557.2%

Annual Revenue

$187,480

AirDNA projects $870/night at 59% occupancy ($187,480)

Occupancy Rate

Avg Daily Rate

Return Metrics

557.23% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

557.23%

Payback Period Days

65