BNBCalc Short Term Rental Rental Arbitrage Analysis 1492 Ute Forest, Edwards, CO, 81632

4 bed • 3 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$199,394

Profit (Cash Flow)

$65,473

Cash on Cash Return

603.4%

Annual Revenue

$199,394

AirDNA projects $586/night at 46% occupancy ($98,455). Airbtics projects $658/night at 58% occupancy ($139,391). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $853 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$69,595	$130,116	$210,942	$311,168
Occupancy	51%	60%	64%	73%
Nightly Rate	$366	$575	$853	$1,105

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Home\| Private Hot Tub\| Walk to Beaver Creek	$101,291	$518	51%	4	3	1	$468	❌	✅	❌	Y / Y	⭐️ 5 (4)
Family Friendly Home in Edwards.	$73,988	$389	51%	4	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (173)
Luxurious Ski-In & Ski-Out home	$182,245	$730	64%	4	4.5	2	$450	❌	✅	❌	Y / Y	⭐️ 5 (12)
Beaver Creek Chalet N	$141,097	$412	93%	4	4.5	3	$430	❌	✅	❌	Y / Y	⭐️ 5 (227)
EagleVail Golf Course Views - Private Hot Tub!	$84,375	$369	59%	4	3.5	2	$360	❌	✅	❌	Y / Y	⭐️ 5 (20)
Cozy 4-bedroom Eagle Vail townhouse with fireplace	$119,095	$629	49%	4	2.5	2	$170	❌	❌	✅	Y / Y	⭐️ 0 (1)
Vail View by AvantStay \| Minutes from Beaver Creek	$74,107	$309	63%	4	5	2	$475	❌	❌	❌	Y / Y	⭐️ 5 (25)
New! Arrowhead\|2 Masters \| 1Mi to Arrowhead\| Shutt	$118,856	$472	68%	4	3.5	1	$455	✅	✅	✅	Y / Y	⭐️ 5 (3)
New! Spacious & cozy, perfect for groups/families	$123,688	$493	63%	4	3	4	$395	❌	❌	❌	Y / Y	⭐️ 0 (2)
Nicely Updated Eagle Vail Townhome w/ Hot Tub!	$111,575	$434	64%	4	3	3	$340	❌	✅	❌	Y / Y	⭐️ 5 (26)
One Riverfront Townhome 11	$204,705	$834	62%	4	3.5	2	$608	✅	✅	❌	Y / Y	⭐️ 0 (1)
Ascent 408	$113,407	$574	46%	4	4.5	2	$514	✅	✅	❌	Y / Y	⭐️ 0 (1)
4br Rustic Home In Arrowhead, Near Shuttle to Lift	$131,712	$679	53%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Oxford Court 403	$122,309	$751	40%	4	4	2	$514	✅	✅	❌	Y / Y	⭐️ 5 (5)
Village Hall 09	$212,413	$889	60%	4	4.5	2	$650	✅	❌	❌	Y / Y	⭐️ 0 (2)
Meadows Townhome M2	$114,315	$707	38%	4	5	2	$677	✅	✅	❌	Y / Y	⭐️ 0 (1)
Luxury Mountain Escape \| Beaver Creek Resort	$108,522	$577	51%	4	4	4	$375	✅	✅	❌	Y / Y	⭐️ 5 (106)
Pool/Hot Tub,Steps to Hiking/Biking,OnCall Shuttle	$57,101	$273	55%	4	4	1	$393	❌	❌	❌	Y / Y	⭐️ 5 (33)
Retro-Economy Avon Townhouse w/ Sauna, FREE Wi-Fi	$61,484	$272	61%	4	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Avon 4 BR: shuttle Vail & Beaver Creek, Hot Tubs	$56,840	$273	54%	4	3	2	$330	✅	✅	❌	Y / Y	⭐️ 5 (28)
Ski-In/Out Beaver Creek Townhome!	$77,920	$338	61%	4	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (144)
New Listing! Luxury Duplex\| Great Avon Location\| P	$102,293	$598	45%	4	3.5	1	$435	❌	✅	❌	Y / Y	⭐️ 5 (8)
Steps From Slopes - Beautiful Meadows Townhome	$82,988	$347	65%	4	4.5	2	$400	❌	✅	❌	Y / Y	⭐️ 5 (26)
Modern 4BR Duplex \| Minutes to Beaver Creek + Vail	$100,127	$536	44%	4	4	4	$395	✅	❌	❌	Y / Y	⭐️ 5 (9)
Eagle Vail house on golf course- 4/4	$81,235	$360	61%	4	4	3	$395	✅	❌	✅	Y / Y	⭐️ 5 (98)
Vail or Beaver Creek- 7 minutes!	$298,921	$1,086	75%	4	3	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (3)
The Eagle's Nest, ski, tennis, golf	$79,127	$339	61%	4	4.5	1	$315	❌	❌	❌	Y / Y	⭐️ 5 (47)
Close to Lift + Sleek Getaway \| Chalet Aster	$144,643	$988	40%	4	4	3	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
Luxe Arrowhead Home + Walk to Lift \| Chalet Punto	$153,288	$974	43%	4	4.5	3	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Ski-in/Ski-out + Hot Tub + Luxury \| Chalet Premio	$267,242	$1,281	57%	4	5	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Oxford Court 407	$205,586	$840	63%	4	4	2	$514	✅	✅	❌	Y / Y	⭐️ 0 (2)
Sleeps 12 \| w/HotTub & Sauna \| 9 Min From Slopes	$116,789	$394	76%	4	3	3	$385	❌	✅	❌	Y / Y	⭐️ 5 (64)
Great location Townhouse Avon CO	$80,471	$320	68%	4	3	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (18)
Cozy Mountain Retreat In Arrowhead Village	$260,811	$1,018	70%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Spacious Mountain Retreat w/ Amazing Views! By Gor	$165,385	$1,058	36%	4	4.5	1	$697	❌	❌	❌	Y / Y	⭐️ 5 (5)
Ski/Golf Cordillera Chalet	$176,052	$841	57%	4	4.5	30	$400	✅	✅	❌	Y / Y	⭐️ 5 (11)
4br Condo, Base of Bachelor Gulch, Ski In/out	$351,609	$1,316	73%	4	5	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
Village Walk 55	$307,533	$1,537	51%	4	4.5	2	$782	❌	✅	❌	Y / Y	⭐️ 5 (4)
Completely Remodeled Mid-Century Modern Vail Home	$313,971	$1,292	66%	4	3.5	3	$375	❌	✅	✅	Y / Y	⭐️ 5 (21)
Cozy Spacious Mountain Home Close To Everything	$90,201	$309	76%	4	3.5	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (41)

Return Metrics

603.43% 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)	$65,472	$130,945	$196,418	$261,891	$327,363	$654,727	$1,964,183
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	$65,472	$130,945	$196,418	$261,891	$327,363	$654,727	$1,964,183

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

603.43%

Payback Period Days

Return on Investment

603.43%

1492 Ute Forest Edwards, Colorado, 81632

4 bed • 3 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

$199,394

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $586/night at 46% occupancy.Projected nightly rate is $658/night at 58% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$144,232

Avg annual revenue

58%

Avg occupancy rate

$658

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

$55k

$150k

$250k

$355k

$65,473

Profit

Revenue

$199,394

Operating Expenses

$37,921

Operating Income

$161,473

Net Effective Rent

$96,000

Profit (Cash Flow)

$65,473

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

603.43%

Payback Period Days