28964 Western Dr Evergreen, Colorado, 80439-8448
5 bed β’ 3 bath β’ 12 guests

Inquire about this property
Contact Agent
$4,495
Zestimate
$142,368
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $551/night at 58% occupancy.Projected nightly rate is $639/night at 61% occupancy.
Top 51% of comparables
Top 38% 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.
$135,155
Avg annual revenue
61%
Avg occupancy rate
$639
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$145k
$250k
$360k
Sign up to see the data on 40 all comparables
$42,564
Profit
Revenue
$142,368
Operating Expenses
$56,604
Operating Income
$85,764
Net Effective Rent
$43,200
Profit (Cash Flow)
$42,564
$12,850
Cash Investment
Renos & Furnishing
$12,750
Setup Costs
$100
Total
$12,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
331.23%
Payback Period Days
110