BNBCalc Short Term Rental Investment Analysis 225 Rd P62, Bailey, CO, 80421

4 bed • 2 bath • 8 guests • $650,000

BNB

Calc

Annual Revenue

$116,878

Profit (Cash Flow)

$30,299

Cap Rate

13.6%

Annual Revenue

$116,878

AirDNA projects $301/night at 98% occupancy ($107,739). Airbtics projects $364/night at 63% occupancy ($83,757). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, $400 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,471	$83,877	$107,699	$160,739
Occupancy	54%	62%	70%	80%
Nightly Rate	$258	$358	$408	$534

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Jaw-Dropper! Megawatt Views, Hot Tub & Game Room	$116,735	$391	79%	4	4.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (124)
Mountain View AFrame w/ Hot Tub + Hiking close by	$92,276	$251	97%	4	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (69)
Hot Tub & Pool table \| The Colorado Chalet	$58,560	$237	63%	4	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (103)
Moose Lodge Mountain Home in Bailey	$42,369	$250	44%	4	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (58)
The Modern Mountaineer \| 2.7 acres w/ hot tub!	$77,811	$360	57%	4	2.5	3	$225	❌	✅	✅	Y / Y	⭐️ 5 (53)
Secluded 3 br (+loft) +2 bath Mtn Cabin w/ Hot Tub	$59,268	$200	73%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (118)
Mountain Escape w/ Chefs Kitchen 1hr From Denver	$76,600	$352	58%	4	4	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (14)
Spacious + Modern Mountain Cabin w/ XL Hot Tub	$93,514	$359	69%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (66)
Cozy 3-Bed Cabin w/ Hot Tub +King Master+Treenet	$57,569	$181	80%	4	1	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (181)
꧁ Heavenly views-Mountain Dream with New Hot Tub ꧂	$162,440	$488	88%	4	3.5	1	$375	❌	✅	✅	Y / Y	⭐️ 5 (299)
Fawn Haven Cabin Bailey, Colorado	$40,750	$164	65%	4	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (451)
Newly furnished mountain home - private hot tub- fooseball - unbeatable views	$94,644	$410	61%	4	2.5	1	$281	❌	✅	✅	Y / Y	⭐️ 5 (69)
Sauna, Hot Tub & Marvelous Views	$74,266	$309	63%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (50)
Cabin the Clouds, Private Hot Tub. Pets Welcome	$107,806	$529	55%	4	3	2	$260	❌	✅	✅	Y / Y	⭐️ 5 (22)
New The Pine Getaway Lots of Room Hot Tub Views	$68,836	$358	52%	4	2	2	$230	❌	✅	✅	Y / Y	⭐️ 4.5 (24)
Spacious Mountain retreat	$133,602	$710	51%	4	4.5	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (6)
Mountain Serenity Artists Dwelling	$123,616	$529	60%	4	3	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (12)
Modern Mtn Chalet \| Walk to town	$46,905	$264	47%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (38)
Hot Tub, Gameroom, Firepit! Amazing Views	$64,216	$308	56%	4	3	2	$249	❌	✅	❌	Y / Y	⭐️ 4.9 (51)
Absynthe Chalet	$78,814	$403	52%	4	3	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (20)
Conifer Charmer w/ Spectacular View on 100 Acres!	$77,238	$408	49%	4	4.5	2	$464	✅	❌	✅	Y / Y	⭐️ 5 (8)
Cozy Cabin w/ Hot Tub, Game Room & Writer's Nook!	$84,059	$279	78%	4	1	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (53)
The Rûstic Mtn House w New Spa	$61,806	$244	68%	4	3	3	$190	❌	✅	❌	Y / Y	⭐️ 5 (173)
Mountain Views Hot Tub\| 10 ppl \| 45minDenver	$67,075	$260	68%	4	2.5	3	$295	❌	✅	✅	Y / Y	⭐️ 5 (109)
C'mon summer	$63,524	$231	73%	4	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (93)
Whispering Pines Hot Tub MTN Paradise w/Views	$87,230	$369	62%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (37)
Ski & Relax in a Cozy Mountain Cabin	$100,018	$380	70%	4	1.5	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (214)
Mountain Top Getaway W/ Hot Tub	$106,105	$339	82%	4	3	1	$310	❌	✅	❌	Y / Y	⭐️ 5 (61)
Family Home in Georgetown: Walk to Town & Railroad	$113,430	$362	85%	4	3	2	$269	❌	✅	✅	Y / Y	⭐️ 5 (85)
Bailey Cottage at Riverdale-Private Home With Pool	$36,210	$252	37%	4	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.6 (26)
Dandy's Ranch	$165,674	$718	62%	4	4.5	3	$450	✅	✅	✅	Y / Y	⭐️ 5 (29)
Conifer Cabin w/ Mountain Views on 100 Acres!	$142,662	$588	65%	4	2.5	2	$387	❌	❌	✅	Y / Y	⭐️ 5 (30)
Evermore Cabin	$78,678	$586	35%	4	3.5	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
Foothills Retreat with Hot Tub	$67,960	$293	61%	4	2	2	$300	❌	✅	✅	Y / Y	⭐️ 4.5 (123)
SunshineSprings in Buffalo Creek Recreation Area.	$37,214	$224	44%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Spacious Mountain Meadow Home - Beautiful Views!	$93,472	$499	51%	4	3.5	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (59)
Views! Hot Tub! Game Room! Direct Trail Access!	$126,347	$440	76%	4	3	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (43)
Georgetown Downtown Historic Home	$71,748	$280	67%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (192)
Window of the Rockies	$85,776	$378	62%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (106)
Cabin in Bailey Mountain Escape	$84,671	$407	55%	4	2	2	$260	❌	✅	❌	Y / Y	⭐️ 4.5 (9)

Return Metrics

22.44% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,298	$60,597	$90,895	$121,194	$151,493	$302,986	$908,959
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$585,000	$585,000	$585,000	$585,000	$585,000	$585,000	$585,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$699,798	$750,182	$801,168	$852,775	$905,021	$1,176,532	$2,486,680

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.44%

Cap Rate

13.57%

Return on Investment

40.5%

225 Rd P62 Bailey, Colorado, 80421

4 bed • 2 bath • 8 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

126

Airbnb Investor Score

$30,298

Annual Profit

13.6%

Cap Rate

22.4%

Cash on Cash

$116,878

Annual Revenue

BNBCalc predicts this property will get $364 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$85,537

Avg annual revenue

63%

Avg occupancy rate

$364

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

$80k

$120k

$165k

$30,299

Profit

Revenue

$116,878

Operating Expenses

$28,634

Operating Income

$88,244

Mortgage & Taxes

$57,945

Profit (Cash Flow)

$30,299

$135,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$50,500

Closing Costs

$19,500

Total

$135,000

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.44%

Cap Rate

13.57%

Return on Investment

40.5%

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

$46,443

Deductible property tax

$6,435

Your total deduction

$42,560

Your adjusted annual income

$150,000 - $42,560 = $107,440

Taxes on $107,440 (30%)

$32,232

Your old tax bill

$45,000

Your new tax bill

$32,232

Estimated tax savings

$12,768

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com