property-location

2995 Redhill Rd Fairplay, Colorado

2 bed • 2 bath • 4 guests

Monthly Rent

$40,357

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$230
Occupancy
48%

$5k

$35k

$65k

$100k

Rustic Modern Luxury Cabin Hot Tub and Pets!
$99,343
$72,800
$376
72.5%
243821$0❌✅✅Yes / Yes❌⭐️ 5 (131)Profile
New Hot Tub! Breck 19 miles! Ski Snowboard & Snowshoe!
$91,808
$66,876
$430
58.5%
242021$0❌❌✅Yes / Yes❌⭐️ 2.5 (24)

—

Secluded Dog Friendly Cabin w/ Hot Tub & starlink
$66,856
$38,215
$271
67.6%
243251$95❌✅✅Yes / Yes❌⭐️ 4.84 (454)Profile
Hot Tub & Firepit Under the Stars! 19 mi to Breck!
$66,619
$52,043
$325
56.2%
262041$99❌✅✅Yes / Yes❌⭐️ 4.96 (207)Profile
Mountain Retreat at 10 000 feet with Hot Tub
$57,876
$43,106
$298
53.2%
253231$150❌✅✅Yes / Yes❌⭐️ 4.93 (462)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,127/mo

Avg profit / month

-$991/mo

Best profit month

Mar $3,415

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-165.65%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.