BNBCalc Short Term Rental Investment Analysis 1608 N Oakland St, Aurora, CO, 80010

2 bed • 1 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$30,169

Profit (Cash Flow)

$9,597

Cap Rate

4.2%

Annual Revenue

$30,169

AirDNA projects $138/night at 62% occupancy ($31,250). Airbtics projects $118/night at 70% occupancy ($30,169). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,670	$30,781	$41,287	$55,609
Occupancy	57%	73%	85%	94%
Nightly Rate	$101	$111	$125	$152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Aurora Home • Near Anschutz & Denver Hotspots	$38,491	$123	79%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (105)
2 BR Guest Suite Hoffman Heights	$34,885	$104	91%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Modern home near hospital	$42,548	$123	92%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (70)
10 min to Denver & Anschutz Medical! Cute & Comfy!	$33,854	$110	80%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (138)
Clinton House	$33,484	$96	85%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (149)
Sleek & Spacious 2BR Home Near Anschutz & Airport	$43,781	$120	94%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (64)
2 BR Gem! Close to Airport & Anschutz Hospital!	$28,453	$116	62%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (100)
City escape close to Denver & airport	$34,141	$106	88%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Basement unit 2b,1.5b priv entrance, near Anschutz	$26,102	$86	79%	2	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (150)
2 bdrm/2ba 1700 sq ft\|Hot Tub \|Gnome Sweet Gnome!	$40,425	$247	41%	2	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (14)
Private Sunny Denver 2 bdrm apt great location	$30,250	$87	95%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (260)
Inviting Aurora Vacation Rental ~ 7 Mi to Denver!	$29,311	$129	58%	2	1	2	$104	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Family Friendly, Cozy beds, Close to DIA/Anschutz	$30,017	$114	70%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (59)
Hidden 2BR/1BA Gem; Garden Level Guest Suite	$23,943	$106	57%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (13)
2 King Bedroom Home Near Anschutz and Del Mar Park	$32,400	$150	52%	2	1	1	$149	❌	❌	✅	N / Y	⭐️ 4.3 (24)
Quiet-Chef's kitchen-Laundry-Updated-Pet friendly	$48,423	$142	92%	2	1	30	$99	❌	❌	✅	Y / Y	⭐️ 5 (41)
2Bd King Walk to UC Health	$32,230	$119	74%	2	1	31	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Private Entrance Basement: Clean, comfortable beds	$20,527	$72	72%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (269)
Centrally Located Arts District Hideout w/ Patio!	$64,936	$227	77%	2	2	2	$93	❌	❌	❌	Y / Y	⭐️ 5 (15)
17th & Montview- 2BR/1BA with Parking and Backyard	$35,318	$115	81%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 2.5 (4)
The Coolest Basement Ever	$20,840	$84	65%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
2Bdrm w/garage walk UC Health	$32,095	$111	79%	2	1	31	$160	❌	❌	✅	Y / Y	⭐️ 5 (8)
Pet Friendly Villa	$31,711	$114	76%	2	1	31	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
2B1B Spacious \| New \|Anschutz Hospitals \|SuperHost	$21,533	$111	53%	2	1	31	$250	✅	✅	✅	Y / Y	⭐️ 0 (2)
Cozy Monthly Private Home Close to Anschutz Campus	$30,159	$103	80%	2	1	31	$75	❌	❌	❌	Y / Y	⭐️ 5 (7)
2bdrm/2ba 1700 sq ft \|Hot Tub \|Gnome Sweet Gnome!	$36,869	$220	36%	2	2	1	$195	❌	✅	❌	Y / Y	⭐️ 5 (15)
2 Bedroom Unit near Anschutz Medical and Stock Sho	$32,925	$173	52%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Sunlit Abode fresh and bright 2 bed+office+garage	$14,527	$81	49%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
2Bd Apt/Privt Entry/Central Park/5 min to Anschutz	$27,465	$111	61%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (10)
Modern Renovated Entire Home in Del Mar Parkway	$22,925	$108	58%	2	1	31	$400	❌	❌	✅	Y / Y	⭐️ 5 (4)
New! Near Hospital & Medical Campus\|	$45,384	$124	100%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Emporia Bungalow	$35,444	$105	87%	2	2	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (6)
Home sweet Aurora - next to Anschutz & DIA	$19,499	$144	37%	2	1	3	$0	❌	❌	❌	Y / N	⭐️ 4 (3)
Newly Renovated 2Bed2Ba Lower	$11,783	$87	37%	2	2	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2B2B King Bed \| Steps from Hospitals \|Near Airport	$51,294	$143	98%	2	2	31	$250	✅	❌	✅	Y / Y	⭐️ 0 (1)
DM106-2 bedroom near Anschutz	$10,668	$62	47%	2	1	31	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
DM201-Cozy 2 bedroom apartment	$15,702	$66	65%	2	1	31	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
17th & Montview 2BR/1BA	$21,696	$104	57%	2	1	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Duplex on the Fax	$28,109	$80	96%	2	1	31	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
2B2B Lavish King\| Near Hospitals \| Near Airport	$29,469	$132	61%	2	2	31	$250	✅	✅	✅	Y / Y	⭐️ 0 (1)

Return Metrics

10.63% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,597	$19,194	$28,791	$38,388	$47,985	$95,971	$287,914
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$225,000	$225,000	$225,000	$225,000	$225,000	$225,000	$225,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$318,597	$337,464	$356,609	$376,041	$395,768	$499,146	$1,016,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.63%

Cap Rate

4.18%

Return on Investment

23.66%

1608 N Oakland St Aurora, Colorado, 80010

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$370,000

Zestimate

Aurora

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$6,590

Annual Profit

4.2%

Cap Rate

10.6%

Cash on Cash

$30,169

Annual Revenue

BNBCalc predicts this property will get $118 per night with 70% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$31,090

Avg annual revenue

70%

Avg occupancy rate

$118

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

$10k

$30k

$45k

$65k

$9,597

Profit

Revenue

$30,169

Operating Expenses

$17,602

Operating Income

$12,567

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$9,597

$81,250

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$6,250

Total

$81,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.63%

Cap Rate

4.18%

Return on Investment

23.66%

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

$13,348

Deductible property tax

$2,970

Your total deduction

$37,363

Your adjusted annual income

$150,000 - $37,363 = $112,637

Taxes on $112,637 (30%)

$33,791

Your old tax bill

$45,000

Your new tax bill

$33,791

Estimated tax savings

$11,209

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:

6,534 sqft

Year built:

1949

Size:

700 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 6,534 sqft

Building area: 700 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $528

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0182335419010

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $355,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $370,000

Schools

Elementary School: Paris Elementary School
Middle School: North Middle School Health Sciences And Technology with 4/10 star rating