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 Investment Analysis 31500 Runaway Pl

1 bed • 1.5 bath • 4 guests • $435,000

BNB

Calc

Annual Revenue

$34,757

Profit (Cash Flow)

-$12,785

Cap Rate

3.8%

Annual Revenue

$34,757

AirDNA projects $156/night at 61% occupancy ($34,756). Airbtics projects $151/night at 63% occupancy ($34,745). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $156 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,098$37,024$52,769$70,613
Occupancy52%65%75%79%
Nightly Rate$106$144$176$226

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
Cozy Steamboat getaway with incredible views!

No image available

$28,202
$105
70%
112$79❌❌❌Y / Y⭐️ 4.9 (341)
Cozy Hillside Retreat with Amazing Views!

No image available

$34,727
$97
90%
111$75❌❌❌Y / Y⭐️ 4.9 (231)
Scenic Mountainside Studio

No image available

$26,605
$81
80%
111$90❌❌❌Y / Y⭐️ 4.8 (439)
Winsome Mountain Condo with Spectacular Views

No image available

$27,527
$106
65%
111$105❌❌❌Y / Y⭐️ 4.8 (272)
Mountain condo one block from Steamboat Gondola!

No image available

$42,870
$161
68%
111$140✅✅❌Y / Y⭐️ 4.8 (60)
Steamboat BigBear Lodge

No image available

$30,928
$150
52%
111$140✅✅❌Y / Y⭐️ 4.8 (126)
Steamboat Mountainside, Sleeps 5, 1 Dog OK, HotTub

No image available

$68,402
$257
68%
111$185❌✅✅Y / Y⭐️ 5 (76)
Steps to Mtn + Heated Pool-Hot Tub-Grill-2 Levels

No image available

$57,104
$280
54%
113$110✅✅❌Y / Y⭐️ 4.8 (21)
Gondola Village Chalet

No image available

$69,520
$226
81%
111$120✅✅❌Y / Y⭐️ 4.8 (124)
Condo in the heart of Steamboat

No image available

$32,610
$106
77%
111$70❌✅❌Y / Y⭐️ 4.7 (620)
Aspen Vista Hideaway

No image available

$28,931
$92
78%
111$115❌❌❌Y / Y⭐️ 4.8 (170)
TL2110 | Perfect Mtn Getaway | Winter Shuttle

No image available

$25,471
$128
44%
112$146✅✅❌Y / Y⭐️ 4.8 (7)
TL2210 | Perfect for a Couple | Winter Specials

No image available

$24,989
$130
42%
112$146✅✅❌Y / Y⭐️ 5 (4)
TL2312 | A/C | Beautiful Views | 10 Hot Tubs

No image available

$28,808
$129
52%
112$146✅✅❌Y / Y⭐️ 5 (4)
TR1207 | Close to Mountain | 4 Pools | 10 Hot Tubs

No image available

$37,594
$186
46%
122$207✅✅❌Y / Y⭐️ 4.3 (3)
TL2111 | Close to Skiing | 10 Hot Tubs | 4 Pools

No image available

$25,774
$130
43%
112$146✅✅❌Y / Y⭐️ 5 (3)
Amazing Views & Waterfront! 1 Bedroom Townhome(#4)

No image available

$48,074
$170
73%
122$125❌❌✅Y / Y⭐️ 5 (127)
Ski Condo:King Bed/Hot Tub/Free Bus Rte

No image available

$58,315
$173
86%
111$80✅✅❌Y / Y⭐️ 4.8 (500)
Amazing Views & Waterfront, New Construction (#3)

No image available

$37,344
$162
60%
122$125❌❌✅Y / Y⭐️ 5 (103)
EL5114 | Air Chilling | Private Hot Tub | Pool

No image available

$39,549
$169
57%
112$146✅✅❌Y / Y⭐️ 5 (1)
Top Floor Remodeled Condo, Convenient Steamboat

No image available

$26,770
$100
64%
121$165✅✅❌Y / Y⭐️ 4.8 (14)
Condo + Pool, Hot Tub, Gondola

No image available

$35,122
$149
62%
112$130✅✅❌Y / Y⭐️ 4.5 (19)
Gondola Heights Hideaway

No image available

$49,099
$167
75%
111$90✅✅❌Y / Y⭐️ 4.9 (120)
W3537 | Exceptional Views | Walk to Mtn Village

No image available

$24,840
$123
44%
112$146✅✅❌N / Y⭐️ 4.6 (12)
Everything You’re Looking For •King Bed

No image available

$51,656
$204
68%
113$80❌✅❌Y / Y⭐️ 5 (129)
☀️ Central Location + 5min to groceries + Free Bus

No image available

$62,989
$226
74%
112$80❌✅❌Y / Y⭐️ 5 (230)
Amazing Views & Waterfront! 1 BR Townhome (#1)

No image available

$44,716
$152
76%
122$125❌❌✅Y / Y⭐️ 5 (144)
Great One Bedroom Condo Steps From the Gondola -

No image available

$27,042
$86
77%
111$115✅✅❌Y / N⭐️ 4.2 (18)
Relaxing 1 Bedroom Condo with A/C, Pool & Hot Tubs

No image available

$35,383
$133
71%
112$89✅✅❌Y / Y⭐️ 5 (63)
W3234 | Top Floor Views | Outdoor Pool | Hot Tub

No image available

$31,032
$139
49%
122$207✅✅❌N / Y⭐️ 4.8 (4)
Newly Remodeled Condo Near the Slopes with Great

No image available

$20,191
$89
54%
111$115✅✅❌Y / Y⭐️ 4.2 (17)
Luxury Condo, Gondola, BBQ, Mountain Views #1033

No image available

$47,893
$194
65%
111$186✅✅❌Y / Y⭐️ 4.7 (3)
BL6118 | Perfect Getaway | Hot Tub

No image available

$30,593
$135
52%
112$146✅✅❌Y / Y⭐️ 5 (8)
Cozy and Stylish Condo with Fantastic Views!

No image available

$36,341
$201
47%
112$90❌❌❌Y / Y⭐️ 4.7 (175)
Yampa Valley Viewhaüs

No image available

$32,307
$116
71%
111$90❌❌❌Y / Y⭐️ 4.9 (138)
Après Ski Abode

No image available

$25,648
$95
65%
111$90❌❌❌Y / Y⭐️ 4.8 (266)
Updated Modern Ski Condo: Amazing Views!

No image available

$81,824
$266
79%
111$82❌❌❌Y / Y⭐️ 4.8 (319)
TL2310 | A/C | Spacious Top Floor Residence | Pool

No image available

$36,800
$176
48%
122$207✅✅❌Y / Y⭐️ 5 (2)
Steam-Boat Haus

No image available

$28,349
$92
79%
111$100✅✅❌Y / Y⭐️ 5 (75)
TR1110 | A/C | Perfect Getaway | 10 Hot Tubs

No image available

$40,055
$176
52%
122$207✅✅❌Y / Y⭐️ 5 (7)

Return Metrics

-12.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,785-$25,570-$38,356-$51,141-$63,927-$127,854-$383,564
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$348,000$348,000$348,000$348,000$348,000$348,000$348,000
Down Payment$87,000$87,000$87,000$87,000$87,000$87,000$87,000
Property Appreciation$13,050$26,491$40,336$54,596$69,284$149,603$620,859
Total Return$435,264$435,920$436,979$438,454$440,356$456,748$672,295

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.24%

Cap Rate

3.8%

Return on Investment

4.34%

property-location

31500 Runaway Pl Steamboat Springs, Colorado, 80487

1 bed • 1.5 bath • 4 guests

Est. $2,086/mo

Agent

This property is for sale!

Contact Agent

$34,757

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $156/night at 61% occupancy ($34,756.61). Airbtics projects $151/night at 63% occupancy ($34,745).

Top 61% of comparables

Top 44% 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.

$38,549

Avg annual revenue

63%

Avg occupancy rate

$151

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

$20k

$40k

$60k

$85k

Sign up to see the data on 40 all comparables

-$12,785

Profit

Revenue

$34,757

Operating Expenses

$18,198

Operating Income

$16,558

Mortgage & Taxes

$29,344

Profit (Cash Flow)

-$12,785

$104,425

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$4,375

Closing Costs

$13,050

Total

$104,425

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.24%

Cap Rate

3.8%

Profit (Cummulative)

-$12,785

$348,000

$4,375

$13,050

$0

Total Gain

$4,538

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

$20,646

Deductible property tax

$4,307

Your total deduction

$56,484

Your adjusted annual income

$150,000 - $56,484 = $93,516


Taxes on $93,516 (30%)

$28,055

Your old tax bill

$45,000

Your new tax bill

$28,055


Estimated tax savings

$16,945

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:

117,612 sqft

Year built:

-

Size:

-

Type:

OTHER

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Common Area (Misc)
  • Stories: -
  • Lot size: 117,612 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: PUBLIC WORKS
  • Parcel Number: 166477001
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -