BNBCalc.com Rental Arbitrage Analysis Report of 451 Houghton Ct, Fort Collins, CO 80524, USA

3 bed • 2.5 bath • 6 guests • $2,500

BNB

Calc

Return Metrics

188.38% 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

188.38%

Payback Period Days

193

Return on Investment

188.38%

Annual Revenue

$72,581

AirDNA projects $288/night at 69% occupancy ($72,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,786

Annual Expenses

$21,436

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,165

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$605

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

$0

451 Houghton Ct Fort Collins, Colorado, 80524-2223

3 bed • 2.5 bath • 6 guests • $2,500

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

$72,581

Profit (Cash Flow)

$21,146

Payback in 193 days

Cash on Cash Return

188.4%

Annual Revenue

$72,581

AirDNA projects $288/night at 69% occupancy ($72,581)

Occupancy Rate

Avg Daily Rate

Return Metrics

188.38% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

188.38%

Payback Period Days

193