BNBCalc Short Term Rental Investment Analysis 14330 State Highway 83, Colorado Springs, CO 80921

4 bed • 1 bath • 12 guests • $699,000

BNB

Calc

Annual Revenue

$79,386

Profit (Cash Flow)

$8,233

Cap Rate

7.9%

Annual Revenue

$79,386

AirDNA projects $244/night at 67% occupancy ($59,710). Airbtics projects $345/night at 63% occupancy ($79,385). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $345 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,861	$77,908	$127,018	$159,605
Occupancy	52%	68%	77%	81%
Nightly Rate	$192	$305	$439	$523

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1CBarn A NEW Estate Home; Private & Serene	$140,193	$684	56%	4	4	3	$350	❌	✅	✅	Y / Y	⭐️ 4.8 (44)
♥Family Retreat near USAFA♥Firepit/Games/Grill	$58,940	$366	44%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (103)
Spacious Home ✓USAFA-5min ✓Firepit ✓Trail Access	$77,467	$288	71%	4	4	2	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Charming Black Forest Cabin w/ Fire Pit!	$58,190	$193	80%	4	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (84)
✶Falcon's Nest✶hot tub/games/mins to USAFA &hiking	$50,929	$253	55%	4	4	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (100)
Mountain View Country Home	$88,220	$453	52%	4	4	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (15)
HOT TUB, Newly Remodeled, Stunning Mountain views!	$45,515	$151	79%	4	2	1	$185	❌	✅	❌	Y / Y	⭐️ 5 (82)
Foosball-Fire Pit-Pet Friendly-near USAF Academy	$59,389	$193	81%	4	2	2	$270	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
Hidden Acres—Mountain View, Family Space By USAFA!	$53,973	$190	74%	4	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (30)
Mtn-Modern Retreat in Forest Setting near USAFA	$92,928	$337	72%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (46)
Beautiful Mountain Views \| Near USAFA \| Near Trail	$94,207	$365	69%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (39)
HOT TUB! Amazing Mountain views! Newly Remodeled	$39,442	$126	82%	4	2	2	$185	❌	✅	❌	Y / Y	⭐️ 5 (84)
Blending Relaxation & Sophistication, Hot Tub,	$103,266	$485	56%	4	3	3	$385	❌	✅	❌	Y / Y	⭐️ 5 (7)
NEW USAFA 4 BR modern, spacious amenities galore!	$151,339	$501	79%	4	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
4BR Modern Townhome Close to USAFA!	$43,130	$152	69%	4	3	2	$249	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Incredible Mountain Views \| Hot Tub \| Near USAFA	$88,570	$284	84%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (190)
Modern home with views of the Front Range mountain	$77,973	$396	50%	4	3	3	$305	❌	❌	❌	Y / Y	⭐️ 5 (15)
4BR Mountain views - Pool Table	$29,558	$121	58%	4	3	2	$297	✅	❌	❌	Y / Y	⭐️ 4.8 (54)
Family Friendly Home in Briargate with Fenced Yard	$34,904	$121	73%	4	4	1	$285	❌	❌	❌	Y / Y	⭐️ 5 (26)
Gorgeous Rancher/Mtn Views/AF Academy	$40,859	$275	38%	4	3	3	$185	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Room to Spread Out & Deck with Mountain Views	$43,759	$166	68%	4	3	2	$265	✅	❌	❌	Y / Y	⭐️ 5 (26)
SonShine Inn at Fox Run	$43,004	$191	61%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
"Gleneagle Getaway"- HOT TUB and 5 minutes to AFA!	$55,459	$191	75%	4	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (25)
4+Acres~Pines-Ranch~HotTub~FirePit	$73,905	$302	66%	4	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (144)
4BD Woodland Lodge Lg Deck, Backyard, & Pool Table	$26,536	$120	52%	4	3	2	$282	✅	❌	❌	Y / Y	⭐️ 4.7 (61)
Spectacular Luxury Hacienda with Mountain Views!	$78,146	$435	48%	4	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (38)
Beautiful new home in Monument with mountain views	$189,124	$518	96%	4	3	5	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Treetop Estate w/ Stunning Views	$129,074	$458	77%	4	4	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (42)
Mountain oasis- 3 bedroom home with mountain views	$74,583	$260	78%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful Custom Farmhouse	$92,232	$700	36%	4	5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Contemporary Mtn 4 BDRM + Hot Tub Close to USAFA	$154,166	$570	73%	4	3	2	$285	❌	✅	✅	Y / Y	⭐️ 5 (98)
Spacious Retreat w/Open Skies, near USAFA	$90,107	$326	74%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Viewhouse \| Only 5 Minutes from USAFA	$48,531	$390	34%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
ON THE LAKE Monument & USAFA Mountain View Home	$54,094	$272	53%	4	3	2	$400	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Wonderful 4 Bd Cottage w/acreage + cntrl location!	$100,708	$471	58%	4	3	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (33)
Top of Mount Baldy House- only 5 min from USAFA!	$50,123	$415	33%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Tranquil Palmer Divide Residence-sleeps 10 in beds	$93,475	$317	79%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
2 King Beds Hot Tub Gourmet Kitchen	$93,395	$309	81%	4	3	4	$220	❌	✅	❌	Y / Y	⭐️ 5 (59)
Big Blue- Close to USAFA, family friendly	$44,447	$251	46%	4	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

4.81% 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)	$8,233	$16,466	$24,699	$32,933	$41,166	$82,332	$246,998
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200
Down Payment	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$728,203	$758,035	$788,516	$819,663	$851,499	$1,021,730	$1,943,655

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.81%

Cap Rate

7.92%

Return on Investment

21.09%

14330 State Highway 83 Colorado Springs, CO, 80921

4 bed • 1 bath • 12 guests

Purchase Price

Est. $3,353/mo

This property is for sale!

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$8,233

Annual Profit

7.9%

Cap Rate

4.8%

Cash on Cash

$79,386

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 67% occupancy.Projected nightly rate is $345/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$77,443

Avg annual revenue

63%

Avg occupancy rate

$345

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

$80k

$135k

$190k

$8,233

Profit

Revenue

$79,386

Operating Expenses

$24,000

Operating Income

$55,386

Mortgage & Taxes

$47,152

Profit (Cash Flow)

$8,233

$171,020

Cash Investment

Down Payment

$139,800

Renos & Furnishing

$10,250

Closing Costs

$20,970

Total

$171,020

DSCR Ratio

Acceptable

1.17

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.81%

Cap Rate

7.92%

Return on Investment

21.09%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$62,430

Your adjusted annual income

$150,000 - $62,430 = $87,570

Taxes on $87,570 (30%)

$26,271

Your old tax bill

$45,000

Your new tax bill

$26,271

Estimated tax savings

$18,729

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: Yes

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: -