BNBCalc.com Rental Arbitrage Analysis Report of 3139 Elizabeth St, Denver, CO, USA

2 bed • 1 bath • 4 guests • $1,400

BNB

Calc

Return Metrics

117.45% 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

117.45%

Payback Period Days

310

Return on Investment

117.45%

Annual Revenue

$43,566

AirDNA projects $168/night at 71% occupancy ($43,566).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,472

Annual Expenses

$17,664

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$923

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$363

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

Property Manager Fee

$0

3139 Elizabeth St Denver, Colorado, 80205-4237

2 bed • 1 bath • 4 guests • $1,400

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

$43,566

Profit (Cash Flow)

$9,103

Payback in 310 days

Cash on Cash Return

117.5%

Annual Revenue

$43,566

AirDNA projects $168/night at 71% occupancy ($43,566)

Occupancy Rate

Avg Daily Rate

Return Metrics

117.45% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

117.45%

Payback Period Days

310