BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 28964 Western Dr

5 bed β€’ 3 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$142,368

Profit (Cash Flow)

$42,564

Cash on Cash Return

331.2%

Annual Revenue

$142,368

AirDNA projects $551/night at 58% occupancy ($116,724). Airbtics projects $639/night at 61% occupancy ($142,368). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $639 rate per night.

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

Percentiles25%50%75%90%
Revenue$61,630$116,182$210,623$344,944
Occupancy48%61%75%91%
Nightly Rate$339$507$753$1,020

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
The Dam Overlook Lodge β€’ Evergreen Lake

No image available

$123,875
$750
44%
521$395βŒβœ…βœ…Y / Y⭐️ 5 (86)
The Adventure in Evergreen.Hot Tub! Great Views.

No image available

$83,449
$378
58%
553$290βŒβœ…βŒY / Y⭐️ 4.8 (48)
New. Top of the World Lodge. Hot tub. Theater.

No image available

$165,439
$678
64%
543$405βŒβœ…βœ…Y / Y⭐️ 4.9 (37)
Witter Pretty Mountain Home | Hot Tub | Creekside

No image available

$148,589
$438
91%
544$350βŒβœ…βŒY / Y⭐️ 5 (14)
Life is a Dream in Evergreen!

No image available

$116,402
$525
60%
543$275βŒβœ…βœ…Y / Y⭐️ 4.9 (21)
Fort Figston Cabin with chef’s kitchen and views!

No image available

$265,744
$745
96%
553$350βŒβœ…βŒY / Y⭐️ 5 (5)
Large Evergreen Mountain Retreat

No image available

$224,659
$947
64%
542$300βœ…βœ…βŒY / Y⭐️ 5 (15)
5 BR House with Crib - Walk to Downtown Littleton

No image available

$102,849
$358
76%
522$200βŒβŒβœ…Y / Y⭐️ 4.8 (70)
MODERN ZEN HOUSE | RED ROCKS, MOUNTAINS, SLEEPS 14

No image available

$259,319
$1,186
59%
543$225❌❌❌Y / Y⭐️ 5 (80)
Feeling at Home in Lakewood

No image available

$83,487
$388
58%
521$50βŒβŒβœ…N / Y⭐️ 5 (12)
Colorado Mountain Villa

No image available

$183,307
$1,016
48%
543$500βŒβœ…βœ…Y / Y⭐️ 5 (4)
Elk Meadow | 2 King 2 Queen bd | Hot tub | Game Rm

No image available

$155,840
$491
83%
532$350βŒβœ…βŒY / Y⭐️ 5 (108)
Evergreen Gem, Hot Tub & Peace

No image available

$96,107
$322
78%
532$250βŒβœ…βŒY / Y⭐️ 5 (168)
Modern Mountain Getaway with Incredible Views

No image available

$173,713
$763
61%
534$400βœ…βœ…βŒY / Y⭐️ 5 (41)
5BR Lux Family Getaway. Ski. Hot tub. Pool & Poker

No image available

$67,618
$262
65%
541$450βœ…βœ…βœ…Y / Y⭐️ 5 (17)
Colorado! Views, killer hottub, private game barn!

No image available

$51,919
$333
41%
534$200βŒβœ…βœ…Y / Y⭐️ 5 (64)
Cozy Home with a Backyard Oasis!!

No image available

$69,784
$341
54%
533$200βŒβœ…βŒY / Y⭐️ 4.9 (172)
Entire Modern Home Oasis by Red Rocks

No image available

$200,674
$818
66%
531$140❌❌❌Y / Y⭐️ 5 (62)
Mountain Views- Hot Tub- Foosball- 2 decks!

No image available

$92,879
$321
75%
533$255❌❌❌Y / Y⭐️ 4.8 (75)
Colorado Home Away from Home.

No image available

$190,191
$558
91%
554$299βœ…βŒβŒY / Y⭐️ 5 (66)
The Bridge House | 10 Minutes to Red Rocks | Sauna

No image available

$211,203
$671
86%
5530$0βŒβŒβœ…Y / Y⭐️ 5 (13)
Large Private Home near Red Rocks and Denver

No image available

$167,687
$563
80%
533$275βŒβŒβœ…Y / Y⭐️ 4.8 (121)
Beautiful 5 Bedroom Home w /Hot Tub

No image available

$45,156
$284
42%
531$100βŒβœ…βœ…Y / Y⭐️ 4.6 (42)
5 bdrm Near Belmar: Dining, Shops, Movie Theater, and Entertainment. Great for Red Rocks, Downtown,

No image available

$74,351
$385
50%
523$285❌❌❌Y / Y⭐️ 5 (72)
VIEWS, luxury amenities, office space

No image available

$114,191
$320
92%
531$325βŒβœ…βœ…Y / Y⭐️ 5 (76)
Welcoming home near the Foothills and Denver

No image available

$78,300
$324
65%
533$175❌❌❌Y / Y⭐️ 5 (53)
King of the Mountain Base Camp Hot Tub. Large Deck

No image available

$103,279
$472
57%
532$265βŒβœ…βœ…Y / Y⭐️ 4.8 (83)
5-Bdrm-Remodeled-Modern-New-Appliances-Furniture

No image available

$86,706
$326
70%
533$150βŒβŒβœ…Y / Y⭐️ 4.7 (104)
The Treeline Outpost

No image available

$124,421
$523
65%
533$0βŒβœ…βŒY / Y⭐️ 4.9 (42)
Mountain Top Luxury Red Rocks Hot tub Sauna Views

No image available

$176,324
$1,160
40%
563$289βœ…βœ…βœ…Y / Y⭐️ 4.9 (11)
Pleasant Denver Home (whole house, 5bed 3bath)

No image available

$58,423
$330
42%
542$250❌❌❌Y / Y⭐️ 4.9 (49)
5 bed House w/4 Kings mins from Red Rocks & MTNS!

No image available

$60,393
$215
74%
532$150βŒβŒβœ…Y / Y⭐️ 4.8 (125)
Rocky Mountain Modern Farmhouse

No image available

$83,162
$371
61%
533$300❌❌❌Y / Y⭐️ 5 (23)
3 Kings Lodge | Creekside | Low Cleaning Fee

No image available

$122,730
$658
50%
5529$250βŒβœ…βŒY / Y⭐️ 5 (3)
Well-Appointed Home with Upscale Furnishings

No image available

$75,060
$439
43%
5330$325❌❌❌Y / Y⭐️ 5 (23)
Panoramic Views & Lake Living

No image available

$356,914
$1,000
95%
537$300❌❌❌Y / Y⭐️ 5 (1)
New. The Evergreen Escape. Gorgeous Views, Hot tub

No image available

$126,664
$721
48%
553$0βŒβœ…βœ…Y / Y⭐️ 5 (3)

Return Metrics

331.23% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$42,564$85,128$127,692$170,256$212,820$425,641$1,276,925
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$42,564$85,128$127,692$170,256$212,820$425,641$1,276,925

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

331.23%

Payback Period Days

110

Return on Investment

331.23%

property-location

28964 Western Dr Evergreen, Colorado, 80439-8448

5 bed β€’ 3 bath β€’ 12 guests

Agent

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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