BNBCalc Short Term Rental Investment Analysis 1226 E Path, Cotopaxi, CO 81223

3 bed • 1 bath • 9 guests • $499,000

BNB

Calc

Annual Revenue

$43,303

Profit (Cash Flow)

-$9,667

Cap Rate

4.8%

Annual Revenue

$43,303

AirDNA projects $208/night at 57% occupancy ($43,303). Airbtics projects $220/night at 57% occupancy ($45,801). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,684	$48,585	$63,882	$75,416
Occupancy	49%	59%	70%	72%
Nightly Rate	$175	$203	$223	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Revival Ranch	$41,515	$199	57%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Peaceful Cabin among Pines and Peaks	$23,133	$206	27%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
The Colorado Cottage	$29,517	$101	67%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (127)
"Live4theRiv" is a premier riverfront property!!	$40,710	$227	49%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (58)
Cañon City Abode, 13 Mi to Royal Gorge Bridge!	$56,393	$214	72%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (59)
Cozy three bedroom home with patio and grill.	$44,296	$138	74%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (61)
Squire Ranch - relax with stunning views	$88,220	$524	46%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (24)
Awesome House, Starry Skies, Big Mountains	$45,126	$228	50%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (92)
If you're looking for VIEWS+AC this is THE place!	$46,498	$167	62%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (82)
Mountain Jungalow, 3 min walk to Royal Gorge Train	$52,232	$201	71%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (86)

Return Metrics

-7.85% 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)	-$9,667	-$19,334	-$29,001	-$38,668	-$48,335	-$96,670	-$290,012
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,902	$10,106	$15,632	$21,498	$27,727	$65,126	$399,200
Down Payment	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800	$99,800
Property Appreciation	$14,970	$30,389	$46,270	$62,628	$79,477	$171,614	$712,203
Total Return	$110,005	$120,961	$132,701	$145,259	$158,669	$239,870	$921,191

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.85%

Cap Rate

4.8%

Return on Investment

8.29%

1226 E Path Cotopaxi, CO, 81223

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,393/mo

This property is for sale!

Contact Agent

-21

Airbnb Investor Score

-$9,667

Annual Profit

4.8%

Cap Rate

-7.9%

Cash on Cash

$43,303

Annual Revenue

BNBCalc predicts this property will get $220 per night with 57% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$46,764

Avg annual revenue

57%

Avg occupancy rate

$220

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

$45k

$65k

$90k

-$9,667

Profit

Revenue

$43,303

Operating Expenses

$19,309

Operating Income

$23,994

Mortgage & Taxes

$33,661

Profit (Cash Flow)

-$9,667

$123,020

Cash Investment

Down Payment

$99,800

Renos & Furnishing

$8,250

Closing Costs

$14,970

Total

$123,020

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.85%

Cap Rate

4.8%

Return on Investment

8.29%

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

$23,683

Deductible property tax

$4,940

Your total deduction

$60,241

Your adjusted annual income

$150,000 - $60,241 = $89,759

Taxes on $89,759 (30%)

$26,928

Your old tax bill

$45,000

Your new tax bill

$26,928

Estimated tax savings

$18,072

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -