BNBCalc Short Term Rental Investment Analysis 266 Glendale Gulch Rd, Jamestown, CO, 80455

2 bed • 2 bath • 6 guests • $550,000

BNB

Calc

Annual Revenue

$67,661

Profit (Cash Flow)

$8,084

Cap Rate

8.2%

Annual Revenue

$67,661

AirDNA projects $163/night at 60% occupancy ($35,720). Airbtics projects $247/night at 75% occupancy ($67,661). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,807	$65,879	$96,580	$130,098
Occupancy	67%	79%	84%	91%
Nightly Rate	$159	$224	$309	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Living in the Trees!	$119,077	$406	80%	2	1	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (129)
Magnolia Mountain Getaway.	$46,234	$156	79%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (124)
5-Star Guest Suite \| Walk to Pearl St. Fireplace.	$51,150	$140	95%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (549)
Mountain Suite - Hot Tub, Sky Deck with Epic Views	$50,324	$199	67%	2	1	2	$149	❌	✅	❌	N / Y	⭐️ 5 (336)
Boulder foothills home - 10 mins to downtown	$33,962	$124	74%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (66)
Cozy private basement on North Boulder Park	$47,711	$206	62%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (113)
Beautiful condo at the base of the Flatirons	$106,995	$367	79%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Finest in Downtown Boulder	$51,921	$147	93%	2	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (483)
Historic downtown charmer, just 2 blocks to Pearl!	$143,765	$659	57%	2	1.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Oasis in the Heart of Boulder	$34,683	$109	85%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (546)
Dreamy Bohemian Bungalow - Quiet, Walk to Pearl	$67,304	$198	91%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (290)
VICTORIAN JEWEL in Boulder, a walk from downtown	$59,646	$335	48%	2	1	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (74)
Charming Miner's Cabin	$49,119	$168	79%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (133)
Peaceful Cabin with Views	$35,030	$119	77%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (343)
Karmic Sanctuary	$71,128	$290	65%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Nicely remodeled townhouse - Boulder	$84,926	$260	87%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (262)
Downtown 2bd 1 ba in historic duplex with yard	$64,759	$255	69%	2	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (118)
North Boulder Ranch House Guest Suite	$37,805	$105	96%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (340)
Cute and Cozy Home with Hot Tub	$100,464	$329	82%	2	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (79)
Clean, Downtown Boulder Luxury. ⛰	$87,667	$259	91%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (324)
Charming Historic Home located on the Hill	$50,544	$231	56%	2	1	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (273)
Private. Serene. Clean. Central Boulder Bungalow	$94,424	$329	78%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (173)
Entire 2-Story Townhome in Central Boulder	$58,533	$184	85%	2	2	2	$143	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Canyon Urban Oasis Townhouse in Central Boulder	$90,294	$305	79%	2	1.5	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (293)
Comfortable, cozy condo in the center of Boulder	$48,533	$161	81%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (224)
Beautiful Boulder Townhome: Walk to CU & Pearl St!	$68,618	$218	84%	2	1.5	2	$109	❌	❌	✅	N / Y	⭐️ 4.5 (25)
Walnut Mews - Downtown Living in Quiet Creekside Townhome	$84,416	$280	81%	2	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (214)
Modern & Unique Pearl street condo	$80,271	$323	67%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (113)
Cozy, Quiet Cottage near University	$52,668	$168	85%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Radiant Home near the University of Colorado	$66,765	$233	77%	2	1	4	$99	❌	❌	❌	Y / Y	⭐️ 5 (78)
Adorable 2-bedroom space with parking on premises	$46,836	$151	83%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (144)
Private 2 bdrm, 1 bth suite with Wifi in Boulder	$42,823	$139	82%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (110)
Downtown Boulder home!	$59,918	$302	48%	2	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (168)
Cozy Garden-Lvl Boulder Retreat-Amazing Views!	$35,846	$183	51%	2	1	1	$165	❌	❌	❌	N / Y	⭐️ 4.5 (35)
mountain sanctuary 10min from downtown	$114,153	$381	81%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
SWOON Art House (Rental License 2015 RHL 00090)	$86,295	$443	53%	2	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Private main floor suite in Boulder RHL2005-00592	$45,832	$165	74%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (328)
Like home but Better! Boulder’s BEST SuperHost	$38,609	$154	66%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (137)
Bright and Peaceful Centrally located Boulder Home	$86,293	$264	88%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (132)
Beautiful West End Condo, Breathtaking Views!	$124,294	$456	72%	2	2	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (95)

Return Metrics

6.07% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,084	$16,168	$24,252	$32,336	$40,420	$80,841	$242,525
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$574,584	$599,663	$625,252	$651,366	$678,021	$819,995	$1,577,520

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.07%

Cap Rate

8.21%

Return on Investment

22.54%

266 Glendale Gulch Rd Jamestown, Colorado, 80455

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$8,084

Annual Profit

8.2%

Cap Rate

6.1%

Cash on Cash

$67,661

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $163/night at 60% occupancy ($35,720.86). Airbtics projects $247/night at 75% occupancy ($67,661).

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$67,990

Avg annual revenue

75%

Avg occupancy rate

$247

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

$70k

$105k

$145k

$8,084

Profit

Revenue

$67,661

Operating Expenses

$22,476

Operating Income

$45,185

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$8,084

$133,000

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$6,500

Closing Costs

$16,500

Total

$133,000

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.07%

Cap Rate

8.21%

Return on Investment

22.54%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$110,723

Your adjusted annual income

$150,000 - $110,723 = $39,277

Taxes on $39,277 (30%)

$11,783

Your old tax bill

$45,000

Your new tax bill

$11,783

Estimated tax savings

$33,217

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:

4.22 sqft

Year built:

1972

Size:

1,277 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Wood Stove

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 4.22 sqft

Building area: 1,277 sqft

Garage: No

Heating: Baseboard, wood stove

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Ceiling Fan(s)

View: Hills

Parking: RV/Boat Parking

Amenities: Gas Range/Oven, Dishwasher, Refrigerator, Microwave

Price per square foot: $430

Lot Info

Zoning: -

Land Use: -

Parcel Number: R0022704

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $547,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Casey Middle School with 4/10 star rating
High School: Boulder High School with 8/10 star rating