BNBCalc Short Term Rental Investment Analysis 350 Country Club Dr, Crested Butte, CO

1 bed • 1 bath • 2 guests • $342,100

BNB

Calc

Annual Revenue

$62,402

Profit (Cash Flow)

$37,223

Cap Rate

11.9%

Annual Revenue

$62,402

AirDNA projects $164/night at 51% occupancy ($30,549). Airbtics projects $207/night at 62% occupancy ($46,875). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,081	$41,211	$64,781	$92,163
Occupancy	55%	62%	67%	71%
Nightly Rate	$132	$175	$255	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CB Condo, Hot Tub, Private Lake, Ski, Hike & Bike	$37,404	$182	53%	1	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (24)
Studio by Resort w/ Pool, Hot Tub, Biking Trails	$27,329	$114	60%	1	2	1	$135	✅	✅	❌	Y / Y	⭐️ 4.7 (58)
Coal Creek - Stunning 1 bedroom home less than a b	$59,689	$247	62%	1	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
1 Br and Loft with Mountain Views	$80,813	$345	64%	1	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (8)
Ski in & out at mtn base: views, hot tub, pool	$53,972	$280	52%	1	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (50)
Mt Crested Butte Base Area condo-pet friendly 124	$44,595	$245	47%	1	2	2	$150	✅	✅	✅	Y / N	⭐️ 4.8 (49)
1 Br Loft W/ Deck - Sleeps 5	$77,937	$338	63%	1	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.3 (17)
Gorgeous mountain getaway with hot tub!	$28,752	$169	45%	1	1	1	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (94)
1 Br Condo with Balcony Over Mountaineer Square	$90,746	$506	49%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Grand Lodge 1-Bedroom Condo, Close to Everything	$64,218	$283	62%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (4)
~BEST Location~Full Kitchen,Gorgeous Views&Hot tub	$38,966	$129	81%	1	1	3	$60	❌	✅	❌	Y / Y	⭐️ 4.5 (141)
Plant Lovers 1Bdrm mountain retreat w/ hot tub!	$36,102	$132	71%	1	1	1	$60	❌	✅	❌	Y / Y	⭐️ 4.8 (241)
Updated 2 room 2 bath at the Base Area CB	$68,733	$344	53%	1	2	3	$135	✅	✅	✅	Y / Y	⭐️ 4.9 (34)
Skyland/CB studio condo - 2 guests only	$33,726	$133	68%	1	1	3	$85	❌	✅	❌	Y / Y	⭐️ 5 (71)
Ski-In, Ski-Out Condo. Steps from the lift!	$47,965	$225	55%	1	2	2	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (27)
Idyllic Grand Lodge Condo: Steps to the CB Lifts!	$35,194	$145	59%	1	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
420 Slate River - Garage Apartment, beautiful	$21,702	$78	62%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Overlook 2- Fantastic views and monthly rates!	$58,037	$230	66%	1	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Adorable, private 1-bedroom apartment with kitchen	$41,159	$202	55%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (69)
Wild Child Miner's Cabin	$74,105	$214	94%	1	1	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (167)
Coal Creek Casita: Walk to Elk Ave, Resort Shuttle	$84,724	$307	73%	1	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (167)
Cozy condo on the mountain 50-18STR# 305738	$21,730	$87	67%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.9 (349)
Treat Yourself Ski Condo at Mt Crested Butte	$42,998	$125	93%	1	1	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (419)
Spacious Corner Condo, Amazing views + Hot Tub!	$27,903	$103	68%	1	1	1	$108	✅	✅	✅	Y / Y	⭐️ 4.9 (135)
Mt Crested Butte Condo at the Base (Grand Lodge)!	$23,648	$114	53%	1	1	2	$90	✅	✅	❌	Y / Y	⭐️ 4.9 (211)
Grand Lodge Getaway: Ski-In/Out with Pool, Hot Tub	$40,477	$177	61%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (150)
Slope side, Grand Lodge King Suite!	$37,739	$143	70%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (83)
King Room, Mt CB - Pool, Hot tub, Walk to lifts!	$25,397	$96	71%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 4.8 (455)
True ski-in/out! Pet-friendly, renovated suite	$42,827	$188	60%	1	1	2	$90	❌	✅	✅	Y / Y	⭐️ 5 (81)
Pet-Friendly - Hot Tub & Pool - Walk to Slopes	$28,407	$134	55%	1	1	2	$95	✅	✅	✅	Y / Y	⭐️ 4.9 (125)
Separate king bdrm, large living area with sleeper	$39,393	$159	67%	1	1	2	$50	✅	✅	❌	Y / Y	⭐️ 4.8 (145)
Grand Lodge @ Mt. Crested Butte	$29,264	$132	60%	1	1	2	$90	✅	✅	✅	Y / Y	⭐️ 4.7 (159)
View of Mt Crested Butte - 1 Bedroom	$70,657	$297	65%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (9)
Updated 1 Br - Ski-In/ski-Out Access	$109,830	$484	62%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (3)
Comfortable 1 Bedroom Condo - Slopeside	$82,416	$417	54%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Best Location Condo on Mt. Crested Butte!	$39,858	$164	65%	1	2	2	$165	❌	✅	❌	Y / Y	⭐️ 4.8 (75)
The Alley House,Fantastic 1 BR1/2 block to Elk Ave	$57,631	$226	69%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (71)
Mountain penthouse suite - true ski-in/out!	$22,608	$93	60%	1	1	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (44)
Easy Mountain	$38,823	$173	56%	1	1	3	$140	❌	✅	❌	Y / Y	⭐️ 4.6 (42)
Comfortable 1 Bedroom, Outdoor Hot Tub & Fire Pit!	$30,506	$155	50%	1	1	2	$140	❌	✅	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

44.88% 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)	$37,222	$74,445	$111,668	$148,891	$186,114	$372,228	$1,116,686
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$273,679	$273,679	$273,679	$273,679	$273,679	$273,679	$273,679
Down Payment	$68,420	$68,420	$68,420	$68,420	$68,420	$68,420	$68,420
Property Appreciation	$10,263	$20,833	$31,721	$42,936	$54,487	$117,653	$488,266
Total Return	$389,585	$437,379	$485,490	$533,928	$582,702	$831,982	$1,947,053

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.88%

Cap Rate

11.87%

Return on Investment

60.61%

350 Country Club Dr Crested Butte, Colorado, 81224

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,641/mo

Inquire about this property

Contact Agent

$342,100

Zestimate

181

Airbnb Investor Score

$15,373

Annual Profit

11.9%

Cap Rate

44.9%

Cash on Cash

$62,402

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 51% occupancy.Projected nightly rate is $207/night at 62% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$47,949

Avg annual revenue

62%

Avg occupancy rate

$207

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

$50k

$80k

$110k

$37,223

Profit

Revenue

$62,402

Operating Expenses

$21,792

Operating Income

$40,610

Mortgage & Taxes

$3,387

Profit (Cash Flow)

$37,223

$72,670

Cash Investment

Down Payment

$68,420

Renos & Furnishing

$4,250

Total

$72,670

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44.88%

Cap Rate

11.87%

Return on Investment

60.61%

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

$18,980

Deductible property tax

$3,387

Your total deduction

$19,688

Your adjusted annual income

$150,000 - $19,688 = $130,312

Taxes on $130,312 (30%)

$39,093

Your old tax bill

$45,000

Your new tax bill

$39,093

Estimated tax savings

$5,907

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:

Year built:

1984

Size:

447 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 447 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Mountain(s)

Parking: -

Amenities: Microwave, Range, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 325501007016

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $342,100

Schools

Middle School: Gunnison Middle School with 3/10 star rating
High School: Gunnison High School with 5/10 star rating