BNBCalc Short Term Rental Rental Arbitrage Analysis 12292 West 65th Avenue, Arvada, CO

5 bed • 3 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$133,241

Profit (Cash Flow)

$37,556

Cash on Cash Return

1015.0%

Annual Revenue

$133,241

AirDNA projects $461/night at 56% occupancy ($94,291). Airbtics projects $336/night at 65% occupancy ($79,769). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 80% occupancy rate, $456 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,346	$76,221	$101,796	$139,826
Occupancy	56%	67%	73%	81%
Nightly Rate	$223	$303	$370	$458

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mid Summer Night's Dream w/HotTub&Theater	$104,365	$453	61%	5	3	2	$230	❌	✅	✅	Y / Y	⭐️ 5 (65)
Relaxing Family Retreat • Backyard • Fast Wifi	$54,289	$201	70%	5	3	1	$209	❌	❌	❌	Y / Y	⭐️ 5 (72)
Spacious Retreat: HotTub \| FirePit \| Gym \|GameRoom	$89,258	$357	67%	6	3	1	$95	✅	✅	✅	Y / Y	⭐️ 5 (53)
✯Spacious Ranch with Amazing Game Room✯	$60,730	$212	76%	5	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (180)
Huge Arvada Retreat! Quiet Area	$44,875	$267	45%	6	4	1	$249	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
★Modern 6 Bedroom Home With Game Room★	$51,513	$207	67%	6	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (193)
New! Pure Lux W Pool/Spa & Game Center!	$181,557	$1,029	48%	6	4.5	2	$390	✅	✅	✅	Y / Y	⭐️ 5 (58)
Projector & Popcorn Maker! Movie & Game night! Fam	$90,141	$304	76%	5	3	2	$265	❌	✅	✅	Y / Y	⭐️ 5 (42)
Private Hot Tub, Pool Table, Home Theatre!	$45,568	$216	51%	6	2	3	$227	✅	✅	✅	Y / Y	⭐️ 4.5 (85)
ᨒFIREHAUSᨒHotTubᨒCinemaᨒBBQᨒGamesᨒBadminton	$118,006	$343	94%	5	3	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (36)
Arvada Oasis + New Hot Tub!	$66,347	$274	63%	6	3	1	$315	❌	✅	✅	Y / Y	⭐️ 5 (54)
King Bed Suite 5BR, Games-Firepit-Bikes-RV Parking	$58,057	$226	68%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
5 BD Mountain Retreat - Special Monthly Rates!	$92,031	$303	81%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spacious 5BR w/ 2 King 3 Queen\|15 Min to Red Rocks	$87,755	$339	68%	5	3	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (35)
GameGarageMovieMansionParadisePatio! 15min->DT	$85,410	$335	68%	6	3	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (117)
Trendy Colorado Retreat \| Arvada \| Mural \| HOT TUB	$64,793	$250	69%	5	2	2	$205	❌	✅	✅	Y / Y	⭐️ 5 (37)
LUX Home \| HotTub, Movie Room, Firepit, 15m to DEN	$77,111	$260	76%	5	3	1	$350	❌	✅	❌	Y / Y	⭐️ 5 (63)
Remodeled 5 BR w/ fire pit + sauna + creek access	$59,499	$193	80%	5	3	1	$210	❌	❌	❌	Y / Y	⭐️ 5 (88)
Easy access to RED ROCKS/Downtown/Olde Town Arvada	$51,647	$461	30%	6	6	3	$285	❌	❌	❌	Y / Y	⭐️ 5 (16)
Explore CO - Family/Grps/Bckyrd/Fire Pit	$43,821	$131	85%	5	3	2	$230	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
La Maison Beau \| Pool \| Sauna \| Hot Tub	$68,709	$240	73%	5	3	1	$260	✅	✅	❌	Y / Y	⭐️ 5 (45)
Arvada Haven: 5bd \| 20mins RMMA & Denver \| Games	$38,438	$178	59%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
DenverStays \| Stylish 5-Bedroom Home, Pets Welcome	$99,337	$358	73%	5	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (15)
Huge Family Retreat w/Game Room & Movie Theater	$62,715	$313	53%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Moose: Pool, HotTub, Game Rm - PoolTables &Bar	$120,692	$458	72%	6	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (28)
Live It Up! Pure Lux W Pool/Spa & Game Center!	$198,133	$1,018	53%	6	5	3	$390	✅	✅	✅	Y / Y	⭐️ 5 (1)
Large & Stylish 5bd3ba Close to Denver & Boulder!	$95,334	$306	81%	5	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (79)
Stylish Five Bedroom w/outdoor Badminton Court	$71,394	$249	71%	5	3	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
6bd Colorado Serenity: Games \| Gym \| Parks Retreat	$115,528	$499	60%	6	3	1	$225	✅	❌	✅	Y / Y	⭐️ 4.2 (10)
Huge Arvada Retreat! Great quiet neighborhood!	$57,064	$456	33%	6	4	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Spacious Retreat • Ensuite Bedrooms • Large Yard	$53,178	$201	65%	5	4	1	$249	❌	❌	✅	Y / Y	⭐️ 5 (62)
30% OFF Monthly Stay! \|King Beds\| Chef's Kitchen	$81,646	$316	67%	5	3	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (7)
@ Marbella Lane - 5BR Stylish and Modern Home	$86,692	$410	55%	5	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Remodeled 4 bedroomHot Tub Pool Table	$86,542	$367	61%	5	2	2	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (101)
Mid-Mod Marvel • Central • Game Rm/Wet Bar • Patio	$42,386	$193	53%	5	3	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (57)
Modern 5BR\| King beds\| Xbox\| Fire Pit\| Pool Table	$108,604	$458	64%	5	3	5	$195	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 5BR w/2 King 3 Queen \| 15Min to Red Rocks	$65,880	$240	75%	5	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Spacious 5 Bdrm 2 Bath 2 Car Garage	$28,437	$210	37%	5	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
5BD Japanese-Themed w/ Hot Tub, Movie Room & Games	$49,444	$237	57%	5	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (6)
Stylish 5B w/Play Backyard \|Pet Friendly\| Near DT	$136,299	$380	98%	5	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (32)

Return Metrics

1,015.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,555	$75,111	$112,666	$150,222	$187,777	$375,555	$1,126,667
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$37,555	$75,111	$112,666	$150,222	$187,777	$375,555	$1,126,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,015.01%

Payback Period Days

Return on Investment

1,015.01%

12292 W 65th Ave Arvada, Colorado, 80004

5 bed • 3 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

Arvada

Zoning

Laws

$133,241

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $461/night at 56% occupancy.Projected nightly rate is $336/night at 65% occupancy.

Occupancy Rate

Top 13% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$79,830

Avg annual revenue

65%

Avg occupancy rate

$336

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

$85k

$140k

$200k

$37,556

Profit

Revenue

$133,241

Operating Expenses

$41,685

Operating Income

$91,556

Net Effective Rent

$54,000

Profit (Cash Flow)

$37,556

$3,700

Cash Investment

Renos & Furnishing

$3,600

Setup Costs

$100

Total

$3,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,015.01%

Payback Period Days