Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 18 Snowmass Rd 401, Crested Butte, CO, 81225

2 bed • 2 bath • 6 guests • $871,100

BNB

Calc

Annual Revenue

$60,879

Profit (Cash Flow)

$540

Cap Rate

4.6%

Annual Revenue

$60,879

AirDNA projects $344/night at 46% occupancy ($57,796). Airbtics projects $395/night at 58% occupancy ($83,677). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 36% occupancy rate, $463 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,000$84,989$133,424$169,034
Occupancy53%57%64%74%
Nightly Rate$222$399$560$608

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$44,656
$181
66%
212$85❌❌✅N / Y⭐️ 4.8 (272)
$47,978
$224
57%
232$205❌✅❌Y / Y⭐️ 4.8 (18)
$38,349
$171
57%
233$200❌✅❌Y / Y⭐️ 4.9 (80)
$39,954
$178
50%
221$230❌❌❌Y / Y⭐️ 4.4 (6)
$38,653
$173
59%
223$185❌✅❌Y / Y⭐️ 4.8 (10)
$63,970
$216
78%
222$115❌✅❌Y / Y⭐️ 5 (216)
$45,712
$242
51%
223$135❌✅❌Y / Y⭐️ 4.8 (50)
$109,320
$465
63%
221$150❌✅❌Y / Y⭐️ 5 (25)
$104,530
$560
51%
221$0❌✅❌Y / Y⭐️ 4.8 (6)
$131,076
$607
59%
221$0❌✅❌Y / Y⭐️ 4.5 (2)
$100,006
$506
54%
221$0❌✅❌Y / Y⭐️ 3 (3)
$113,302
$607
51%
221$0❌✅❌Y / Y⭐️ 4.5 (2)
$76,421
$360
58%
221$0❌✅❌Y / Y⭐️ 4.8 (15)
$132,419
$670
54%
221$0❌✅❌Y / Y⭐️ 4.7 (6)
$117,357
$605
53%
221$0❌✅❌Y / Y⭐️ 5 (5)
$98,348
$507
53%
221$0❌✅❌Y / Y⭐️ 4.5 (4)
$93,637
$328
78%
221$0❌✅❌Y / Y⭐️ 4.5 (2)
$159,284
$680
64%
221$0❌✅❌Y / Y⭐️ 4.3 (3)
$108,453
$463
64%
221$0❌✅❌Y / Y⭐️ 5 (6)
$69,373
$384
48%
222$250❌✅❌Y / Y⭐️ 5 (13)
$35,084
$173
53%
223$175❌✅❌Y / Y⭐️ 5 (120)
$44,217
$189
61%
223$185❌✅❌Y / Y⭐️ 5 (26)
$56,686
$296
52%
213$205❌✅❌Y / Y⭐️ 5 (8)
$38,437
$124
76%
221$200❌❌❌Y / Y⭐️ 4.8 (90)
$73,360
$252
74%
224$220❌✅✅Y / Y⭐️ 4.9 (13)
$119,770
$606
54%
221$0❌✅❌Y / Y⭐️ 4.8 (4)
$105,771
$507
57%
221$0❌✅❌Y / Y⭐️ 4.5 (7)
$102,060
$507
55%
221$0❌✅❌Y / Y⭐️ 4.8 (4)
$125,846
$614
56%
221$0❌✅❌Y / Y⭐️ 5 (1)
$34,013
$134
66%
222$206❌✅❌Y / Y⭐️ 4.6 (77)
$108,629
$560
53%
221$0❌✅❌Y / Y⭐️ 5 (9)
$90,976
$371
67%
221$0❌✅❌Y / Y⭐️ 4.3 (3)
$105,771
$507
57%
221$0❌✅❌Y / Y⭐️ 4.3 (6)
$124,615
$608
56%
221$0❌✅❌Y / Y⭐️ 5 (4)
$162,603
$753
59%
221$0❌✅❌Y / Y⭐️ 0 (0)
$76,332
$414
48%
232$300❌✅❌Y / Y⭐️ 5 (23)
$70,201
$244
78%
223$150❌✅❌Y / Y⭐️ 5 (42)
$47,675
$176
66%
223$215❌✅❌Y / Y⭐️ 4.9 (111)
$45,568
$227
54%
223$195❌✅❌Y / Y⭐️ 5 (19)

Return Metrics

0.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$540$1,080$1,620$2,161$2,701$5,403$16,209
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$435,549$435,549$435,549$435,549$435,549$435,549$435,549
Down Payment$435,550$435,550$435,550$435,550$435,550$435,550$435,550
Property Appreciation$26,133$53,049$80,774$109,330$138,743$299,585$1,243,288
Total Return$897,773$925,230$953,495$982,591$1,012,545$1,176,088$2,130,597

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.11%

Cap Rate

4.64%

Return on Investment

6.66%

property-location

18 Snowmass Rd Crested Butte, Colorado, 81225

2 bed • 2 bath • 6 guests

Est. $4,178/mo

Agent

Inquire about this property

Contact Agent

$871,100

Zestimate

13

Airbnb Investor Score

$540

Annual Profit

4.6%

Cap Rate

0.1%

Cash on Cash

$60,879

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $344/night at 46% occupancy.Projected nightly rate is $395/night at 58% occupancy.

Top 96% of comparables

Top 44% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$83,406

Avg annual revenue

58%

Avg occupancy rate

$395

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

$35k

$75k

$120k

$165k

Sign up to see the data on 40 all comparables

$540

Profit

Revenue

$60,879

Operating Expenses

$20,426

Operating Income

$40,453

Mortgage & Taxes

$39,912

Profit (Cash Flow)

$540

$466,683

Cash Investment

Down Payment

$435,550

Renos & Furnishing

$5,000

Closing Costs

$26,133

Total

$466,683

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.11%

Cap Rate

4.64%

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

$30,205

Deductible property tax

$5,139

Your total deduction

$90,675

Your adjusted annual income

$150,000 - $90,675 = $59,325

Taxes on $59,325 (30%)

$17,797

Your old tax bill

$45,000

Your new tax bill

$17,797

Estimated tax savings

$27,203

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:

1981

Size:

1,019 sqft

Type:

CONDO

Parking:

1

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 1
  • Lot size: -
  • Building area: 1,019 sqft
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: Mountain(s), Valley
  • Parking: Attached Garage, Heated Garage
  • Amenities: Dishwasher, Disposal, Dryer, Microwave, Range, Refrigerator, Washer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 317726121029
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $1,085,550
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $871,100

Schools

  • Middle School: Gunnison Middle School with 3/10 star rating
  • High School: Gunnison High School with 5/10 star rating