BNBCalc Short Term Rental Investment Analysis 319 Thurlow Ave, Cripple Creek, CO, 80813

4 bed • 2 bath • 10 guests • $385,000

BNB

Calc

Annual Revenue

$72,713

Profit (Cash Flow)

$45,769

Cap Rate

12.9%

Annual Revenue

$72,713

AirDNA projects $192/night at 56% occupancy ($39,271). Airbtics projects $349/night at 65% occupancy ($82,855). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,163	$73,263	$118,367	$185,458
Occupancy	55%	63%	75%	82%
Nightly Rate	$241	$307	$418	$601

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cripple Creek Mtn Getaway w/ Panoramic Views	$152,913	$700	57%	4	3	2	$196	❌	❌	❌	Y / Y	⭐️ 5 (93)
Mountain Playground Sleeps 8	$88,142	$258	91%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (53)
Incredible Views, Aspens Log Cabin Cripple Creek	$38,218	$227	46%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
Mountain Cabin & House	$102,543	$341	79%	4	2	1	$275	❌	❌	✅	Y / Y	⭐️ 0 (1)
Mountain Retreat with stunning views on 2.5 Acres	$61,043	$192	82%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Cripple Creek Retreat w/ Incredible Mtn Views!	$143,044	$705	55%	4	3	3	$258	❌	❌	❌	Y / Y	⭐️ 5 (35)
Feels Like Home Cabin on 40 Acres	$93,300	$417	61%	4	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (94)
Secluded Modern Mountain Home, View, Wifi, Hot Tub	$76,883	$362	56%	4	3	3	$335	❌	✅	❌	Y / Y	⭐️ 5 (36)
Secluded and Cozy Log Cabin /w Hot Tub + Fire Pit	$48,123	$249	50%	4	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (40)
Luxury Mountain Getaway w/ Hot Tub & Deck	$93,487	$327	75%	4	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (227)
Mountain Top Luxury Lodge with Stunning Views	$83,121	$245	91%	4	4	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (114)
Mountn+Pond View, HotTub, Stars, Kid + Dog Frendly	$102,539	$299	92%	4	2	3	$185	❌	✅	✅	Y / Y	⭐️ 5 (104)
Colorado Rocky Mountains at Really Blessed Cabin	$62,424	$428	39%	4	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (15)
Mountain House	$58,493	$200	75%	4	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (90)
The Painted Pony Mountain Retreat 180 Degree Views	$90,097	$544	44%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (44)
Beautiful Lake House For Family Vacations	$46,767	$231	51%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Log cabin style home on secluded 48 acre property	$51,900	$177	79%	4	3	3	$180	❌	✅	❌	Y / Y	⭐️ 5 (75)
Trail's End Mountain Escape w/ HOT TUB!	$96,719	$362	73%	4	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (105)
Downtown Manitou White Yarrow Inn House	$110,217	$478	63%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (91)
Cabin in the WoodsHot TubFireplace*Foosball	$81,958	$316	66%	4	1.5	1	$165	❌	✅	✅	Y / Y	⭐️ 5 (148)
Modern Manitou — Stream, Wildlife, Trees, Foosball	$99,430	$340	78%	4	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (126)
Stunning 63 Acre Private Ranch, Pikes Peak Views	$93,546	$378	65%	4	4	3	$360	❌	❌	✅	Y / Y	⭐️ 5 (27)
Pikes Peak VIEWS I Hot tub I Close to Ice Castles	$96,088	$250	100%	4	2	2	$169	❌	✅	❌	Y / Y	⭐️ 5 (194)
35 Acres \| Hot Tub \| Disc Golf Course	$109,492	$458	61%	4	4	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (16)
Perfect Pike's peak basecamp & spacious luxury	$99,871	$424	64%	4	4.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (118)
* Hot Tub * MTN Views * Sauna* A/C* 1930s Charmer	$131,648	$625	57%	4	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (35)
Amazing Manitou Retreat, 4 BR, AC, Wifi	$86,791	$369	62%	4	3.5	3	$335	❌	❌	❌	Y / Y	⭐️ 5 (33)
Hot Tub \| Mountain Views \| Perfect Family Retreat	$68,524	$272	67%	4	2	1	$165	❌	✅	❌	Y / Y	⭐️ 5 (113)
Mtn Getaway Near Pikes Peak \| Hot Tub & Pool Table	$44,880	$184	61%	4	2.5	2	$315	✅	✅	❌	Y / Y	⭐️ 5 (31)
Wandlerlust Lookout \| Breathtaking Views! Mtn Stay	$76,410	$291	68%	4	2	2	$219	❌	❌	❌	Y / Y	⭐️ 4.5 (105)
4BD with Large Deck! Amazing Mountain Views!	$49,147	$195	63%	4	2	2	$219	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
4BR Mountain Getaway w/Hot Tub Firepit & Game Room	$53,799	$235	60%	4	2	2	$239	❌	✅	✅	Y / Y	⭐️ 5 (59)
Grand Mountain Views/Pikes Peak/Elk Springs Ranch	$46,420	$241	51%	4	3.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
MTM Premier, Hot Tub, 3 King Beds/1 Queen!	$75,131	$244	82%	4	2	2	$185	❌	✅	✅	Y / Y	⭐️ 5 (64)
4BR Mountainview \| Deck \| Washer/Dryer	$22,142	$242	25%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Raven's Nest - pet friendly, hot tub, enchanted	$73,260	$386	50%	4	3	1	$300	❌	✅	✅	Y / Y	⭐️ 5 (47)
Heart of Manitou Springs. Rent all 3 apartments.	$174,625	$689	68%	4	4	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (14)
Crystal Retreat Cabin! Trails, BBQ, & Eco Escape	$57,588	$222	63%	4	3	2	$365	❌	❌	❌	Y / Y	⭐️ 5 (12)
The Bavarian Cottage fire place and hot tub	$52,800	$294	48%	4	2.5	2	$210	❌	✅	❌	Y / Y	⭐️ 5 (89)
Woodland Park Home w/ Stunning Mountain Views	$181,647	$599	82%	4	3	2	$243	❌	❌	❌	Y / Y	⭐️ 5 (48)

Return Metrics

41.58% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$45,768	$91,537	$137,305	$183,074	$228,843	$457,686	$1,373,058
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$307,999	$307,999	$307,999	$307,999	$307,999	$307,999	$307,999
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$442,318	$499,983	$558,005	$616,395	$675,163	$975,093	$2,307,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.58%

Cap Rate

12.87%

Return on Investment

55.15%

319 Thurlow Ave Cripple Creek, Colorado, 80813

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$391,700

Zestimate

183

Airbnb Investor Score

$22,163

Annual Profit

12.9%

Cap Rate

41.6%

Cash on Cash

$72,713

Annual Revenue

BNBCalc predicts this property will get $349 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$84,379

Avg annual revenue

65%

Avg occupancy rate

$349

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

$75k

$125k

$185k

$45,769

Profit

Revenue

$72,713

Operating Expenses

$23,133

Operating Income

$49,580

Mortgage & Taxes

$3,811

Profit (Cash Flow)

$45,769

$98,500

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$21,500

Total

$98,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.58%

Cap Rate

12.87%

Return on Investment

55.15%

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

$20,124

Deductible property tax

$3,811

Your total deduction

$19,351

Your adjusted annual income

$150,000 - $19,351 = $130,649

Taxes on $130,649 (30%)

$39,195

Your old tax bill

$45,000

Your new tax bill

$39,195

Estimated tax savings

$5,805

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:

9,147 sqft

Year built:

1980

Size:

1,714 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric, Wood

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 9,147 sqft

Building area: 1,714 sqft

Garage: No

Heating: Baseboard, electric, wood

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Ceiling Fan(s)

View: -

Parking: No Garage, Gravel Driveway, RV Access/Parking

Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer

Price per square foot: $228

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4005133320060

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $326,918

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $391,700

Schools

Elementary School: Cresson Elementary School