BNBCalc.com Rental Arbitrage Analysis Report of 417 Coyote Run, Mesa, CO 81643, USA

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Return Metrics

263.27% 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

263.27%

Payback Period Days

138

Return on Investment

263.27%

Annual Revenue

$77,238

AirDNA projects $399/night at 53% occupancy ($77,238).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,837

Annual Expenses

$22,041

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,204

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$644

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

Property Manager Fee

$0

property-location

417 Coyote Run Mesa, Colorado, 81643

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$77,238

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

263.27%

Payback Period Days

138