BNBCalc Short Term Rental Rental Arbitrage Analysis 1373 Sequoia Dr, Twin Lakes, CO, 81251

2 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$29,870

Profit (Cash Flow)

-$22,013

Cash on Cash Return

-321.4%

Annual Revenue

$29,870

AirDNA projects $269/night at 51% occupancy ($50,107). Airbtics projects $141/night at 58% occupancy ($29,869). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,396	$24,190	$42,931	$65,526
Occupancy	49%	55%	64%	74%
Nightly Rate	$97	$113	$175	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, Sunny Cabin in Twin Lakes!	$41,318	$252	44%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (83)
2BR Cozy Cabin: Mountain Views & Cozy Fireplace	$56,316	$265	55%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
The Bear Den \| Lake + Alpine Lookouts \| Fast Wifi	$33,162	$157	55%	2	1	1	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
The Moose Meadow \| Alpine Lake Lookout \| Fast Wifi	$37,986	$149	65%	2	1	3	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (177)
Roadhouse Twin Lakes - Penthouse	$42,775	$241	47%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (37)
Sweet Retreat Historic Bungalow 1880's	$18,927	$110	43%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (201)
Stay Twin Lakes Cottage	$59,918	$321	51%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Lake View Mountain Cabin (2 bedrooms)	$61,894	$196	86%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Chalet in the Woods on 30+ Acres!	$45,573	$223	55%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
The Ski Haus	$33,043	$105	84%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (286)
West Chestnut Getaway	$31,599	$154	55%	2	1	2	$110	❌	❌	❌	Y / N	⭐️ 5 (155)
House under aspens	$27,579	$91	76%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
High Mountain Escape-2 Bedroom	$22,836	$123	50%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
Tiny House Marshall- 1 block from Harrison	$18,122	$93	48%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.5 (31)
Tiny House Molly in downtown Leadville	$24,389	$102	60%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.6 (146)
Tiny House Jesse Pet Friendly & Downtown	$19,521	$95	52%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.7 (45)
Mountain View Victorian ~ with Hot Tub!	$46,103	$198	60%	2	1	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (124)
Tiny House Huckleberry - downtown & pet friendly	$17,543	$96	47%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.8 (33)
Tiny House Maverick in a tiny house park!	$22,317	$102	55%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.7 (187)
Tiny House Oscar - one block to Harrison	$20,589	$97	52%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.5 (144)
Tiny House Martin - Pet Friendly	$16,146	$97	42%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.7 (42)
2BR Epic Mountain View - Pet Friendly	$14,844	$64	49%	2	1	2	$103	❌	❌	✅	Y / Y	⭐️ 4.7 (188)
Dog Friendly Private Cabin w Hot Tub Leadville-A	$27,587	$95	74%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (253)
Tiny House Oakley - downtown tiny house park	$20,815	$111	46%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.5 (39)
Tiny House Scarlett - Pet Friendly	$20,750	$97	54%	2	1	1	$63	❌	❌	❌	N / N	⭐️ 4.4 (11)
Tiny House Tabor - downtown & Pet Friendly	$20,767	$107	49%	2	1	1	$63	❌	❌	✅	Y / N	⭐️ 4.8 (48)
Tiny House Parker - tiny living downtown Leadville	$23,974	$98	63%	2	1	1	$63	❌	❌	✅	N / N	⭐️ 4.5 (41)
Cozy 2BR House - Hot Tub - Close to 14ers and Skii	$31,732	$158	52%	2	1	2	$95	❌	✅	✅	Y / Y	⭐️ 4.9 (37)
Historic Loft - Overlooking Leadville - Pets OK	$22,896	$92	60%	2	1	1	$103	❌	❌	✅	N / Y	⭐️ 4.7 (286)
Downtown Leadville Getaway	$22,387	$108	56%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (57)
2BR Victorian Home: Mountain View & Near Town	$24,584	$115	53%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Historic Loft, Downtown Leadville, Balcony, Sauna	$31,672	$175	47%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (447)
Chic 2BR: Near Downtown, Copper Mountain	$18,960	$87	50%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (229)
2 Bed/2 Bath, Salt Water Hot Tub, Mountain View	$40,761	$125	86%	2	2	1	$65	❌	✅	✅	Y / Y	⭐️ 4.8 (609)
2BR - Hot Tub - Firepit on Deck w/ View - Office	$65,182	$233	74%	2	1	2	$100	❌	✅	✅	N / Y	⭐️ 4.8 (65)
Cozy Cabin Retreat With Best Views In Lake County	$45,348	$177	70%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (277)
Grandpa's House	$26,192	$109	64%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (147)
Victorian Home w/ Hot Tub, Fire Place & Work Space	$51,409	$191	71%	2	1	2	$90	❌	✅	❌	Y / Y	⭐️ 4.8 (91)
Charming 2BR Victorian Home:Balcony, Mountain View	$26,600	$126	55%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (64)
Prime Spot for Leadville Race Series W/ Parking	$35,846	$144	66%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (141)

Return Metrics

-321.36% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,013	-$44,026	-$66,040	-$88,053	-$110,067	-$220,134	-$660,402
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	-$22,013	-$44,026	-$66,040	-$88,053	-$110,067	-$220,134	-$660,402

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-321.36%

Payback Period Days

Return on Investment

-321.36%

1373 Sequoia Dr Twin Lakes, Colorado, 81251

2 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$29,870

Annual Revenue

BNBCalc predicts this property will get $141 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$31,749

Avg annual revenue

58%

Avg occupancy rate

$141

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

$30k

$50k

$65k

-$22,013

Profit

Revenue

$29,870

Operating Expenses

$15,883

Operating Income

$13,987

Net Effective Rent

$36,000

Profit (Cash Flow)

-$22,013

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-321.36%

Payback Period Days