BNBCalc Short Term Rental Investment Analysis 120 Cotopaxi Ln A, Salida, CO 81201

3 bed • 1 bath • 9 guests • $609,000

BNB

Calc

Annual Revenue

$65,145

Profit (Cash Flow)

$1,915

Cap Rate

7.1%

Annual Revenue

$65,145

AirDNA projects $343/night at 52% occupancy ($65,144). Airbtics projects $262/night at 52% occupancy ($49,760). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,858	$52,427	$66,666	$98,111
Occupancy	42%	52%	57%	76%
Nightly Rate	$209	$267	$308	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
E Street Escape - House + Courtyard	$54,503	$329	42%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Gantt's Corner	$57,666	$275	53%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Book NOW for LOW season rates! Downtown Salida!	$34,185	$259	34%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (45)
Cheerful, spacious 3 Bdrm/3 Bath,	$77,296	$228	90%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Salida home with view Salida license #0503	$53,509	$182	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Home Sweet Salida! Roomy 3bd/2ba	$40,073	$203	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
The Monarch Spur Townhome, On the bike trail!	$24,818	$112	59%	3	2	90	$225	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Swallow Nest- perfect downtown location	$47,432	$288	45%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Luxury Villa on the South Arkansas River, Salida	$84,566	$436	53%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (8)

Return Metrics

1.29% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,914	$3,829	$5,744	$7,659	$9,574	$19,148	$57,445
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$487,200	$487,200	$487,200	$487,200	$487,200	$487,200	$487,200
Down Payment	$121,800	$121,800	$121,800	$121,800	$121,800	$121,800	$121,800
Property Appreciation	$18,270	$37,088	$56,470	$76,434	$96,997	$209,445	$869,202
Total Return	$629,184	$649,917	$671,215	$693,094	$715,572	$837,593	$1,535,648

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.29%

Cap Rate

7.06%

Return on Investment

17.64%

120 Cotopaxi Ln A Salida, CO, 81201

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,921/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,914

Annual Profit

7.1%

Cap Rate

1.3%

Cash on Cash

$65,145

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $343/night at 52% occupancy.Projected nightly rate is $262/night at 52% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$49,929

Avg annual revenue

52%

Avg occupancy rate

$262

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

$25k

$45k

$65k

$85k

$1,915

Profit

Revenue

$65,145

Operating Expenses

$22,149

Operating Income

$42,996

Mortgage & Taxes

$41,081

Profit (Cash Flow)

$1,915

$148,320

Cash Investment

Down Payment

$121,800

Renos & Furnishing

$8,250

Closing Costs

$18,270

Total

$148,320

DSCR Ratio

Acceptable

1.05

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.29%

Cap Rate

7.06%

Return on Investment

17.64%

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

$28,904

Deductible property tax

$6,029

Your total deduction

$59,556

Your adjusted annual income

$150,000 - $59,556 = $90,444

Taxes on $90,444 (30%)

$27,133

Your old tax bill

$45,000

Your new tax bill

$27,133

Estimated tax savings

$17,867

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: No

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: -