BNBCalc.com Rental Arbitrage Analysis Report of 281 Willow St, Fort Collins, CO 80524, USA

1 bed • 1 bath • 2 guests • $1,625

BNB

Calc

Return Metrics

154.27% 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

154.27%

Payback Period Days

236

Return on Investment

154.27%

Annual Revenue

$41,492

AirDNA projects $160/night at 71% occupancy ($41,491).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,064

Annual Expenses

$12,774

Utilities

$405

Internet + TV

$100

Water/Sewer

$70

Garbage

$15

Electric

$115

Gas

$55

Other

$50

Maintenance

$556

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$346

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

Property Manager Fee

$0

281 Willow St Fort Collins, Colorado, 80524

1 bed • 1 bath • 2 guests • $1,625

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

$41,492

Profit (Cash Flow)

$9,218

Payback in 236 days

Cash on Cash Return

154.3%

Annual Revenue

$41,492

AirDNA projects $160/night at 71% occupancy ($41,492)

Occupancy Rate

Avg Daily Rate

Return Metrics

154.27% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

154.27%

Payback Period Days

236