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 304 Cabin Creek Rd, Allenspark, CO, 80510

3 bed β€’ 3 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$111,955

Profit (Cash Flow)

$53,648

Cash on Cash Return

606.2%

Annual Revenue

$111,955

AirDNA projects $309/night at 46% occupancy ($51,915). Airbtics projects $328/night at 69% occupancy ($82,662). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $388 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,041$81,455$116,146$162,812
Occupancy56%73%79%86%
Nightly Rate$228$295$388$501

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
Secluded cabin on 10 acres. Brook, wildlife, views

No image available

$75,065
$236
81%
321$150❌❌❌Y / Y⭐️ 5 (305)
Modern Log Cabin

No image available

$65,648
$294
54%
332$250βœ…βŒβŒY / Y⭐️ 5 (128)
Broadmeadow Cabin - Pet Friendly Mountain Cabin,

No image available

$97,061
$331
77%
322$320βŒβœ…βœ…Y / Y⭐️ 5 (23)
Primavista Vacation Home at Windcliff

No image available

$174,218
$858
55%
33.51$55❌❌❌N / N⭐️ 0 (1)
Sleepy Hollow @ Ferncliff - Hot Tub, Steam Showers

No image available

$90,085
$405
59%
323$200βŒβœ…βŒY / Y⭐️ 4.5 (21)
Remodeled Riverside Cabin+loft near Estes Park

No image available

$56,208
$258
58%
311$120βŒβŒβœ…Y / Y⭐️ 5 (167)
Estes Park Oasis w Mountain Views- Reg #6215

No image available

$102,735
$332
83%
33.51$235❌❌❌Y / Y⭐️ 5 (289)
New! King beds! Unique home near National Park

No image available

$75,416
$207
94%
321$120❌❌❌Y / Y⭐️ 5 (105)
The β€˜Pinecone Palace’ w/ Hiking Trail Access!

No image available

$66,934
$244
72%
32.52$155βŒβŒβœ…Y / Y⭐️ 5 (57)
*Brand New HOT TUB With Park Views!* pet friendly

No image available

$41,226
$175
63%
321$175βŒβœ…βœ…Y / Y⭐️ 4.5 (182)
Best views, hot tub near National Park! King Beds!

No image available

$74,540
$210
93%
321$60βŒβœ…βŒY / Y⭐️ 5 (1001)
SALE! Loaded! Fireplaces, Pool Table, Nat'l Park

No image available

$78,881
$271
76%
331$140βœ…βŒβŒY / Y⭐️ 5 (105)
Walk to National Park! Mountain Cabin w/ Fireplace

No image available

$71,553
$228
81%
321$120❌❌❌Y / Y⭐️ 5 (274)
Three Bedroom Cabin - Perfect Your Family

No image available

$58,463
$384
41%
321$120βŒβœ…βŒY / Y⭐️ 5 (50)
Mtn Getaway-HotTub, Game room, WIFI, amazing views

No image available

$75,436
$341
59%
32.53$225βŒβœ…βŒY / Y⭐️ 5 (179)
The Legendary Snow Globe of Estes Park

No image available

$217,478
$591
99%
32.51$145❌❌❌Y / Y⭐️ 5 (137)
Sundance | A/C | 2 mi to RMNP & DT | GR8 Views

No image available

$136,857
$492
73%
32.53$245❌❌❌Y / Y⭐️ 5 (84)
Range View -Close to the national park & downtown

No image available

$56,504
$290
53%
32.52$250❌❌❌Y / Y⭐️ 5 (95)
Rainbow’s End (20-NCD0123) - Best views of Estes

No image available

$105,003
$384
74%
332$250βŒβœ…βŒY / Y⭐️ 5 (223)
Hot tub! Dogs OK! King Bed & Fireplace, Near Park

No image available

$172,404
$590
78%
32.51$120βŒβœ…βœ…Y / Y⭐️ 5 (127)
Sale! Dogs OK, Views, King Bed, Near National Park

No image available

$184,932
$603
82%
321$120βŒβŒβœ…Y / Y⭐️ 5 (128)
Private creek, hot tub, fireplace! Near Park!

No image available

$84,209
$234
93%
321$120βŒβœ…βŒY / Y⭐️ 5 (200)
Hot tub! Dogs OK! Views, near park!

No image available

$68,860
$229
79%
32.51$120βŒβœ…βœ…Y / Y⭐️ 5 (120)
Sale! Dog OK! Near Park & Town!

No image available

$66,153
$218
79%
32.51$120βŒβŒβœ…Y / Y⭐️ 5 (112)
Sunset Lodge w/ HOT TUB! #20-NCD 0317

No image available

$86,740
$400
56%
321$527βŒβœ…βŒY / Y⭐️ 5 (87)
Sale! Dogs OK! Views, King Bed, Fireplace

No image available

$49,055
$166
76%
32.51$120βŒβŒβœ…Y / Y⭐️ 5 (126)
SALE! Epic views, wood stove, EV charger

No image available

$76,782
$264
74%
33.51$120❌❌❌Y / Y⭐️ 5 (491)
Mountain Pine Cabin - Dog-Friendly #20-NCD0296

No image available

$47,046
$273
46%
311$120βŒβœ…βœ…Y / Y⭐️ 5 (107)
Charming cabin, next to National Park #20NCD0297

No image available

$61,029
$296
55%
321$120βŒβœ…βœ…Y / Y⭐️ 4.5 (86)
Next to RMNP-Hike From House-HotTub-Coaster Passes

No image available

$99,920
$314
84%
331$125βŒβœ…βŒY / Y⭐️ 5 (163)
Cabin 7, 3 Bedroom Cabin w/Large Hot Tub

No image available

$47,371
$226
56%
321$75βœ…βœ…βŒY / Y⭐️ 5 (195)
Cabin 8, Simple Mountain Cabin

No image available

$31,299
$165
51%
311$50βœ…βœ…βœ…Y / Y⭐️ 4.5 (63)
Next to RMNP &Town! MT View! HotTub! Massage chair

No image available

$60,062
$163
86%
321$199βŒβœ…βŒY / Y⭐️ 5 (145)
Lux 3BR home - Views/Wildlife/RMNP/Shop/Snowshoe

No image available

$67,513
$323
54%
32.52$245❌❌❌Y / Y⭐️ 5 (186)
The Summit - Modern Beautiful Accomodations

No image available

$83,569
$407
56%
32.53$75❌❌❌Y / Y⭐️ 5 (21)
Pine Acres #20-NCD0198- Spacious Mountain Home

No image available

$92,228
$341
73%
323$280βŒβœ…βŒY / Y⭐️ 5 (86)
Family friendly home near the river

No image available

$84,319
$407
56%
32.53$150❌❌❌Y / Y⭐️ 5 (146)
Gorgeous fam-friendly getaway. Great views L#3379

No image available

$81,925
$418
52%
32.53$215❌❌❌Y / Y⭐️ 5 (111)
Townhome w/ Hot tub, Home Theater, EV charger

No image available

$100,086
$364
74%
32.53$250βŒβœ…βŒY / Y⭐️ 5 (85)
Buffalo Retreat at Estes Park

No image available

$52,933
$220
64%
332$350❌❌❌Y / Y⭐️ 5 (62)

Return Metrics

606.19% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$53,648$107,296$160,945$214,593$268,242$536,484$1,609,454
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$53,648$107,296$160,945$214,593$268,242$536,484$1,609,454

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

606.19%

Payback Period Days

60

Return on Investment

606.19%

property-location

304 Cabin Creek Rd Allenspark, Colorado, 80510

3 bed β€’ 3 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

$111,955

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $309/night at 46% occupancy.Projected nightly rate is $328/night at 69% occupancy.

Top 28% of comparables

Top 28% 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.

$85,443

Avg annual revenue

69%

Avg occupancy rate

$328

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

$30k

$90k

$155k

$220k

Sign up to see the data on 40 all comparables

$53,648

Profit

Revenue

$111,955

Operating Expenses

$26,554

Operating Income

$85,400

Net Effective Rent

$31,752

Profit (Cash Flow)

$53,648

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

606.19%

Payback Period Days

60