Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2541 Apres Ski Way

2 bed • 2 bath • 6 guests • $760,900

BNB

Calc

Annual Revenue

$52,128

Profit (Cash Flow)

$24,138

Cap Rate

4.2%

Annual Revenue

$52,128

AirDNA projects $276/night at 57% occupancy ($57,460). Airbtics projects $226/night at 49% occupancy ($40,447). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 64% occupancy rate, $223 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,972$33,019$55,364$102,357
Occupancy28%48%64%78%
Nightly Rate$136$176$223$339

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
$42,970
$175
61%
231$300✅✅❌Y / Y⭐️ 4.6 (32)
$50,006
$201
64%
233$265❌✅❌Y / Y⭐️ 4.8 (32)
$61,679
$202
80%
211$140❌❌✅Y / Y⭐️ 5 (218)
$42,514
$126
87%
211$140❌❌✅Y / Y⭐️ 5 (243)
$22,980
$157
38%
213$150❌❌❌Y / Y⭐️ 4.9 (28)
$30,798
$95
76%
231$190✅✅❌Y / Y⭐️ 4.9 (55)
$97,811
$552
44%
232$268✅✅❌Y / Y⭐️ 5 (1)
$34,568
$145
62%
221$185❌✅❌Y / Y⭐️ 4.9 (191)
$51,802
$204
62%
222$190✅✅❌Y / Y⭐️ 5 (85)
$48,730
$157
78%
221$170❌✅❌Y / Y⭐️ 5 (313)
$37,345
$129
77%
221$165❌✅❌Y / Y⭐️ 4.7 (10)
$39,085
$104
93%
222$175❌✅❌Y / Y⭐️ 5 (635)
$40,222
$200
51%
221$170❌✅❌Y / Y⭐️ 4.6 (13)
$36,235
$112
83%
222$200❌✅❌Y / Y⭐️ 5 (98)
$71,302
$379
46%
222$207✅✅❌Y / Y⭐️ 5 (1)
$76,132
$335
57%
223$207✅✅❌Y / Y⭐️ 5 (1)
$34,857
$132
66%
221$170❌✅❌Y / N⭐️ 4.6 (50)
$37,095
$148
56%
221$249❌✅❌Y / Y⭐️ 4.9 (43)
$106,252
$592
45%
232$268✅✅❌Y / Y⭐️ 4 (2)
$30,719
$121
64%
221$165✅✅❌Y / Y⭐️ 4.5 (24)
$36,788
$210
44%
221$165✅✅❌Y / Y⭐️ 4.8 (8)
$29,707
$171
43%
221$175❌✅❌Y / Y⭐️ 5 (42)
$48,142
$210
59%
222$175❌❌❌Y / Y⭐️ 4.8 (87)
$22,311
$125
42%
221$165✅✅❌Y / Y⭐️ 4.5 (14)
$56,068
$233
64%
221$369✅❌❌Y / Y⭐️ 4.8 (25)
$17,403
$136
31%
232$239❌✅❌Y / Y⭐️ 4.5 (9)
$20,082
$152
32%
222$152✅✅❌Y / Y⭐️ 4.8 (47)
$64,981
$244
68%
232$244✅✅❌Y / Y⭐️ 4.4 (5)
$41,274
$179
54%
221$268❌✅❌N / N⭐️ 4.2 (4)

Return Metrics

13.29% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$24,138$48,276$72,414$96,552$120,690$241,381$724,143
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$608,720$608,720$608,720$608,720$608,720$608,720$608,720
Down Payment$152,180$152,180$152,180$152,180$152,180$152,180$152,180
Property Appreciation$22,827$46,338$70,555$95,499$121,191$261,685$1,086,004
Total Return$807,865$855,515$903,870$952,952$1,002,782$1,263,967$2,571,047

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.29%

Cap Rate

4.16%

Return on Investment

29.99%

property-location

2541 Apres Ski Way Steamboat Springs, Colorado, 80487

2 bed • 2 bath • 6 guests

Est. $3,650/mo

Agent

Inquire about this property

Contact Agent

$760,900

Zestimate

30

Airbnb Investor Score

-$19,656

Annual Profit

4.2%

Cap Rate

13.3%

Cash on Cash

$52,128

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 57% occupancy.Projected nightly rate is $226/night at 49% occupancy.

Top 28% of comparables

Top 26% 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.

$40,574

Avg annual revenue

49%

Avg occupancy rate

$226

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

$40k

$75k

$110k

Sign up to see the data on 40 all comparables

$24,138

Profit

Revenue

$52,128

Operating Expenses

$20,457

Operating Income

$31,671

Mortgage & Taxes

$7,533

Profit (Cash Flow)

$24,138

$158,680

Cash Investment

Down Payment

$152,180

Renos & Furnishing

$6,500

Total

$158,680

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.29%

Cap Rate

4.16%

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

$36,113

Deductible property tax

$7,533

Your total deduction

$95,935

Your adjusted annual income

$150,000 - $95,935 = $54,065

Taxes on $54,065 (30%)

$16,220

Your old tax bill

$45,000

Your new tax bill

$16,220

Estimated tax savings

$28,780

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:

1970

Size:

1,212 sqft

Type:

CONDO

Parking:

-

Heating:

Baseboard

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: 1,212 sqft
  • Garage: No
  • Heating: Baseboard
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 131002012
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $606,340
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $760,900

Schools

  • Elementary School: Soda Creek Elementary School with 8/10 star rating
  • Middle School: Steamboat Springs Middle School with 7/10 star rating
  • High School: Steamboat Springs High School with 7/10 star rating