BNBCalc Short Term Rental Investment Analysis 10635 Green Mountain Falls Rd 3, Green Mountain Falls, CO 80819

2 bed • 1 bath • 6 guests • $375,000

BNB

Calc

Annual Revenue

$43,157

Profit (Cash Flow)

-$1,430

Cap Rate

6.4%

Annual Revenue

$43,157

AirDNA projects $211/night at 56% occupancy ($43,157). Airbtics projects $204/night at 66% occupancy ($49,176). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $211 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$34,950	$49,496	$64,998	$96,335
Occupancy	54%	68%	77%	87%
Nightly Rate	$170	$191	$219	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Green Mountain Falls Cottage	$38,173	$186	54%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Moose Private Lodge and Hot tub	$30,558	$200	40%	2	2	2	$85	❌	✅	✅	Y / Y	⭐️ 4.8 (82)
LakeSide Bear Private cabin and hot tub	$37,716	$185	54%	2	2	2	$60	❌	✅	✅	Y / Y	⭐️ 4.5 (128)
Narnia on Pikes Peak: a 1929 Colorado Cabin	$43,310	$196	58%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (128)
Buffalo Lodge 2 story cabin W/private Hot tub	$54,022	$198	72%	2	2	2	$75	❌	✅	✅	Y / Y	⭐️ 4.7 (135)
Cabin on Pikes Peak w Hot Tub, Fireplace, 235Mbps!	$85,990	$253	87%	2	2	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (202)
Hot Tub \| Game Room \| Wood Fireplace	$49,940	$192	68%	2	2	1	$210	❌	✅	❌	Y / Y	⭐️ 4.9 (36)
Mountain Vistas & Lake Views - Buffalo Sunrise	$46,369	$158	76%	2	2	1	$141	❌	❌	✅	Y / Y	⭐️ 4.8 (173)
Cozy CO Rocky Mountain Retreat Near Pikes Peak!	$98,762	$383	67%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (73)
Family Fall Retreat	$34,335	$165	55%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cabin on Pikes Peak, Hot tub, Walk to Wine + Food	$131,632	$355	97%	2	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (161)
- Cozy Cabin Getaway -	$55,543	$183	78%	2	2	1	$132	❌	❌	✅	Y / Y	⭐️ 5 (45)
Escape to Pikes Peak	$41,387	$179	57%	2	2	2	$125	✅	❌	❌	N / Y	⭐️ 5 (34)
Mountain Glen Vista!	$62,774	$222	74%	2	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (47)
Wet Sauna, Hot Tub & Mountain Views	$65,803	$219	78%	2	2	2	$140	❌	✅	✅	Y / Y	⭐️ 4.8 (249)
Mountain Lodge w/ Hot Tub & Forrest Views!	$59,785	$215	72%	2	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (109)
Rustic Historic Colorado Mountain Cabin Pikes Peak	$68,040	$274	67%	2	1	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (147)
Aspen Grove Chalet - Colorado living dream	$40,740	$199	51%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (102)
Chipita Park Creekside Retreat	$30,230	$151	51%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (89)
Pike's Peak Chalet	$65,079	$239	72%	2	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (101)
Mountain Viewhouse	$40,754	$156	67%	2	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (64)
Rockhound Private cabin and hot tub	$37,814	$186	54%	2	1	2	$50	❌	✅	✅	Y / Y	⭐️ 4.6 (123)
Mountain Marriott	$48,053	$175	73%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (308)
Creekside Pack Cabin with 360° Mountain Views	$114,565	$306	98%	2	1	2	$164	❌	❌	✅	Y / Y	⭐️ 5 (106)
Pub - Hot Tub - Fire Pit	$46,243	$149	82%	2	1	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (60)
2BR Mountainview Dog Friendly \| Deck \| W/D	$19,443	$132	37%	2	2	2	$167	❌	❌	✅	Y / Y	⭐️ 4.4 (37)
The mountains are calling at Rock Creek Haven!	$31,443	$115	69%	2	1	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (125)
Perfect Fall Getaway Among Aspen and Wildlife	$34,497	$236	38%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
✔Sauna ✔270⁰ Views ✔Firepit - [Incredible Escape]	$100,138	$285	96%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (162)
Namaste at Hondo	$53,460	$175	81%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (55)
Cobalt Peak! \| Pet-Friendly \| Sauna \| Great Views!	$68,119	$191	91%	2	3	1	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
A mountain Getaway (Upper level apartment)	$70,405	$332	57%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (48)
Classic Colorado mountain cabin	$54,933	$191	77%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (111)
☆Modern Luxury Cabin - Hot Tub✔ Hiking✔ Hammocks✔☆	$65,270	$216	74%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (274)
Cascade Cabin by the Creek	$51,732	$172	79%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (292)
Picabo Meadow - a 2BR suite w/ a separate entrance	$15,222	$91	43%	2	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.9 (75)
Creekside Cottage - Mountain Lovers Dream	$34,972	$163	55%	2	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.8 (345)
Nostalgic✢Remodeled Cabin✢Hot Tub✢Loft✢Fireplaces	$58,215	$189	75%	2	1	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (198)
Cozy, Cottage Get-away with hot tub and views	$33,372	$194	47%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
CO's best from the base of magical Pikes Peak! #1	$33,912	$164	51%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)

Return Metrics

-1.54% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,429	-$2,859	-$4,288	-$5,718	-$7,147	-$14,295	-$42,885
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$384,820	$394,978	$405,484	$416,347	$427,580	$489,673	$867,337

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.54%

Cap Rate

6.36%

Return on Investment

14.59%

10635 Green Mountain Falls Rd 3 Green Mountain Falls, CO, 80819

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,429

Annual Profit

6.4%

Cap Rate

-1.5%

Cash on Cash

$43,157

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $211/night at 56% occupancy.Projected nightly rate is $204/night at 66% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,818

Avg annual revenue

66%

Avg occupancy rate

$204

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$55k

$90k

$135k

-$1,430

Profit

Revenue

$43,157

Operating Expenses

$19,290

Operating Income

$23,867

Mortgage & Taxes

$25,296

Profit (Cash Flow)

-$1,430

$92,500

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$6,250

Closing Costs

$11,250

Total

$92,500

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.54%

Cap Rate

6.36%

Return on Investment

14.59%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$17,798

Deductible property tax

$3,712

Your total deduction

$39,443

Your adjusted annual income

$150,000 - $39,443 = $110,557

Taxes on $110,557 (30%)

$33,167

Your old tax bill

$45,000

Your new tax bill

$33,167

Estimated tax savings

$11,833

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -