BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 10669 Worchester Dr, Commerce City, CO, 80022

5 bed • 3.5 bath • 10 guests • $529,200

BNB

Calc

Report by:

Sydney Joung

Founder, Hospitality Consultant at ELEVATE Short Term Rentals

720-460-9464

info@elevatestr.com

www.elevatestr.com

Owner income

$37,463

Per year

This Airbnb could earn an additional

$1,553

Per month vs a Long-Term Rental

Annual Revenue range

$58,620 - $147,754

Annual Revenue

$57,636

AirDNA projects $282/night at 59% occupancy ($60,769). Airbtics projects $299/night at 63% occupancy ($68,801). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, $263 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,899$58,620$92,336$147,754
Occupancy51%61%74%85%
Nightly Rate$203$253$329$461

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious Home, Convenient 20 min to Denver & DIA

No image available

$55,575
$179
80%
443$179❌❌❌Y / Y⭐️ 5 (83)
Spacious Commerce City Home: 16 Mi to Denver!

No image available

$67,227
$263
65%
542$258❌❌❌Y / Y⭐️ 4.5 (21)
Welcome to my beautiful home

No image available

$46,929
$251
50%
431$209❌❌❌Y / Y⭐️ 4.8 (33)
Modern 4BR Retreat | Hot Tub | Games | DEN Airport

No image available

$53,930
$218
63%
432$174✅✅❌Y / Y⭐️ 4.8 (25)
*Your Colorado Escape*

No image available

$64,102
$320
52%
431$200✅❌❌Y / Y⭐️ 5 (36)
Brighton Family Home ~ 20 Mi to Dtwn Denver!

No image available

$65,410
$211
80%
542$361❌❌❌Y / Y⭐️ 4.9 (48)
Game Room | Pet Friendly | 4700+ Sq Ft

No image available

$71,352
$327
58%
533$240❌❌✅Y / Y⭐️ 5 (54)
“Entire home in a quiet neighborhood”

No image available

$68,339
$194
96%
531$160❌❌❌Y / Y⭐️ 5 (144)
Furnished Patio + Home Gym: Brighton Family Home!

No image available

$44,901
$191
57%
442$336❌❌❌Y / Y⭐️ 5 (24)
Easy Access to Dtwn Denver: Spacious Thornton Home

No image available

$80,455
$337
60%
543$258❌❌❌Y / Y⭐️ 5 (27)
420Friendly HotTub Theater Pooltable Jacuzzi Tub

No image available

$63,245
$243
64%
532$275✅✅✅Y / Y⭐️ 5 (22)
New listing! theatre-pet friendly-outdoor firepit

No image available

$77,313
$354
58%
541$356❌❌✅Y / Y⭐️ 4.7 (17)
Cozy Thornton Family Retreat w/ Deck & Fireplace!

No image available

$103,478
$256
100%
422$207❌❌✅Y / Y⭐️ 5 (28)
Rockies Retreat. 15 min from Downtown, 20 from DIA

No image available

$61,588
$165
97%
422$199❌✅❌Y / Y⭐️ 5 (198)
Sleeps 12 - Thornton - 25 Min. to Downtown Denver

No image available

$71,555
$263
71%
442$225✅✅❌Y / Y⭐️ 5 (192)
Luxury Buffalo Run Stay

No image available

$66,218
$235
74%
442$215❌❌✅Y / Y⭐️ 5 (29)
Low Cleaning Fee | Great Location Airport | Patio

No image available

$190,801
$798
65%
433$200❌❌❌Y / Y⭐️ 4.8 (17)
Fur babies allowed! 4Bd/2.5Ba - Mins from DIA!

No image available

$39,067
$156
68%
432$200❌❌✅Y / Y⭐️ 4.8 (14)
Luxury Home in Denver

No image available

$82,176
$418
53%
442$250✅❌❌Y / Y⭐️ 5 (19)
Family-friendly home near Denver Airport/Downtown

No image available

$60,164
$317
51%
543$200❌❌❌Y / Y⭐️ 4.8 (53)
Spacious Home 20Min from DIA 15Min from downtown

No image available

$47,091
$214
56%
522$190❌❌❌Y / Y⭐️ 4.8 (121)
Contemporary Comfort in Central Park

No image available

$38,436
$192
50%
441$220✅❌✅Y / Y⭐️ 4.9 (145)
Resort Style Family Fun with guest house

No image available

$159,052
$1,003
43%
652$400✅✅✅Y / Y⭐️ 4.8 (151)
Spacious Aurora House w/ Yard ~ 10 Mi to DIA!

No image available

$49,539
$177
71%
422$186❌❌❌Y / Y⭐️ 4.8 (31)
Spacious home with outdoor oasis

No image available

$57,869
$156
96%
431$160❌❌❌Y / Y⭐️ 5 (112)
Frente al Gaylord Rockies Resort, cerca del DIA

No image available

$35,073
$107
84%
632$240✅❌❌Y / Y⭐️ 4.8 (85)
1 mile from Gaylord Rockies & 5 miles from DIA!

No image available

$55,114
$221
67%
442$150❌❌❌Y / Y⭐️ 5 (49)
Spacious & Quiet! 15-20 Min from Airport/Downtown!

No image available

$36,437
$308
30%
442$280❌❌❌Y / Y⭐️ 5 (64)
Lakeview | Gameroom | Pool Table

No image available

$125,490
$454
74%
431$190✅❌✅Y / Y⭐️ 4.8 (24)
Welcome ! Relax at this peaceful place to stay.

No image available

$21,440
$101
58%
431$0❌❌✅Y / Y⭐️ 4.7 (212)
New home in North Metro Denver STR-103448

No image available

$70,258
$457
41%
543$200❌❌❌Y / Y⭐️ 5 (3)
Central park close Airport and Downtown Denver

No image available

$84,803
$534
43%
562$350❌❌❌Y / Y⭐️ 5 (57)
DEAL Spacious Mnt View Blocks to Gaylord &Train DT

No image available

$60,142
$225
71%
422$150✅❌✅Y / Y⭐️ 4.7 (56)
4. (House) La Casa Bonita

No image available

$147,637
$498
81%
431$0❌❌❌Y / Y⭐️ 5 (10)
Beautiful house with Home theatre on 1.5 acres!

No image available

$71,251
$339
56%
445$330❌❌✅Y / Y⭐️ 4.4 (34)
Spacious Golf Course Ranch Home

No image available

$58,967
$315
48%
535$120✅❌❌Y / Y⭐️ 5 (2)
The Haven house beautiful and comfy

No image available

$46,202
$267
47%
427$100❌❌❌Y / Y⭐️ 4.9 (82)
Thornton Family Home

No image available

$59,335
$210
75%
442$200❌❌✅Y / Y⭐️ 5 (28)
Spacious home for relaxing stay!!

No image available

$50,696
$304
44%
443$252✅❌❌Y / Y⭐️ 4.5 (18)
Family Home 4 Bed near Denver DIA

No image available

$42,427
$207
56%
423$0❌❌❌Y / Y⭐️ 4.8 (34)

property-location

10669 Worchester Dr Commerce City, Colorado, 80022

5 bed • 3.5 bath • 10 guests

Agent

Inquire about this property

Contact Sydney

Founder, Hospitality Consultant at ELEVATE Short Term Rentals

$57,636

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $282/night at 59% occupancy ($60,769.29). Airbtics projects $299/night at 63% occupancy ($68,801).

Top 51% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$68,777

Avg annual revenue

63%

Avg occupancy rate

$299

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

$20k

$75k

$130k

$190k

Sign up to see the data on 40 all comparables

$57,636

Revenue

Revenue

$57,636

Cleaning

$7,564

Cohost commission

$14,409

Owner payout

$37,463

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

5,662 sqft

Year built:

2014

Size:

1,942 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air, Electric, Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 5,662 sqft
  • Building area: 1,942 sqft
  • Garage: No
  • Heating: Forced air, electric, gas
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central
  • View: Mountain
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0172112421022
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $542,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $529,200


Schools

  • Elementary School: Turnberry Elementary School with 3/10 star rating
  • Middle School: Prairie View Middle School with 3/10 star rating
  • High School: Prairie View High School with 5/10 star rating