BNBCalc Short Term Rental Investment Analysis 3510 N Pecos St, Denver, CO

3 bed • 2.5 bath • 6 guests • $1,250,000

BNB

Calc

Annual Revenue

$116,001

Profit (Cash Flow)

$74,866

Cap Rate

7.0%

Annual Revenue

$116,001

AirDNA projects $384/night at 72% occupancy ($100,982). Airbtics projects $330/night at 70% occupancy ($84,371). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $397 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,715	$83,261	$119,541	$163,676
Occupancy	61%	71%	80%	87%
Nightly Rate	$222	$313	$397	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Custom LoHi Retreat w/ Theater \| Hot Tub \| Views	$126,837	$472	72%	3	3.5	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (70)
LUX Home in Downtown DEN w/ Epic Hot Tub & Sauna	$128,150	$414	82%	3	3.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (52)
3 Bed/ 2 Bath in Highlands Denver/ Sunnyside House	$50,069	$239	56%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (95)
Modern Chic \| Spacious Duplex \| Highlands	$63,953	$246	65%	3	3.5	1	$315	❌	❌	❌	Y / Y	⭐️ 5 (77)
Cozy Victorian Townhome, Trendy Lohi Neighborhood.	$56,353	$185	82%	3	1	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (317)
Breathtaking Views of Denver	$66,231	$216	81%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (314)
Luxury Downtown Home! Gameroom, Rooftop, Firepit	$63,472	$334	49%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)
Luxury Home in the Heart of LoHi	$152,256	$572	71%	3	4.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (63)
Post-Worthy City/Mt Rooftop Views,Modern LoHi 3b3b	$194,586	$753	69%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (36)
Grandma's House	$47,399	$184	68%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
2880(U208): Modern Lifestyle Loft at Espadin	$78,583	$304	67%	3	0	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (25)
Kasa \| 3BD, Walkable to Coors Field \| Denver	$68,484	$219	84%	3	2	1	$72	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Charming 1904 Victorian in Heart of LoHi Sleeps 6	$45,915	$215	57%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (164)
4 Level LoHi Home w/ Parking, Rooftop & Hot Tub	$140,680	$509	75%	3	4	29	$175	❌	✅	❌	Y / Y	⭐️ 5 (76)
Centrally located Victorian Charm	$52,145	$175	78%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (77)
Modern, Industrial 3BR Home Minutes from Downtown!	$90,210	$375	65%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (118)
New modern home with beautiful view	$100,291	$433	61%	3	3.5	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (84)
Stylish, spacious, updated 1904 Victorian	$77,500	$286	73%	3	2	3	$199	❌	❌	✅	Y / Y	⭐️ 5 (89)
Explore CO - Central/Grill/Patio	$46,709	$154	79%	3	2	29	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern 4 Story Home in LoHi with Penthouse Views	$167,332	$565	80%	3	3.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (77)
Stunning & Spacious 3-bed home - Heart of Lohi	$117,297	$383	80%	3	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern Sunnyside Townhome - 3 Bedroom/3.5 Bath	$64,274	$392	43%	3	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Artsy MidMod 3BR2BA Walking Distance to Everything	$78,151	$396	52%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (19)
Elegant 1891 Victorian in LoHi	$108,794	$327	90%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (151)
Gorgeous LoHi townhome w/rooftop near all stadiums	$103,248	$396	71%	3	3.5	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
2880(U508): The Penthouse at Espadin	$91,714	$322	75%	3	2.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (38)
Skyline Loft \| Sweeping City Views \| Central LoHi	$79,274	$244	82%	3	2.5	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (106)
Central LoHi Haven w/ Private Hot Tub & Rooftop	$130,487	$394	87%	3	2.5	1	$199	❌	✅	❌	Y / Y	⭐️ 5 (200)
Central LoHi Clubhouse \| Skyline View \| Sleeps 12!	$62,899	$223	70%	3	2.5	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (125)
Stylish Denver Retreat w/ Patio, 1 Mi to Downtown!	$81,022	$286	75%	3	2.5	2	$207	❌	❌	✅	Y / Y	⭐️ 5 (17)
NEW BUILD Pet Friendly I Highlands I RiNo I Dwntwn	$80,598	$361	61%	3	3.5	2	$0	❌	❌	✅	Y / N	⭐️ 5 (5)
Modern Highlands Townhome with Amazing City Views!	$118,334	$498	64%	3	2.5	3	$220	❌	✅	❌	Y / Y	⭐️ 5 (116)
Rare home in LoHi sleeps 10, walk DT, skyline view	$67,110	$304	57%	3	2.5	3	$209	❌	❌	❌	Y / Y	⭐️ 5 (151)
The Denver Den	$133,561	$400	88%	3	1.5	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (103)
Central Denver 1900ft² \| Parking \| Pet-Friendly	$67,169	$296	62%	3	3.5	29	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
LoHi Bungalow - With Patio & Hot Tub!	$162,504	$444	100%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Location! Highlands(LoHi) - Walk to Coors Field	$23,133	$147	43%	3	1	29	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Riverfront loft in heart of denver’s best neighborhood - executive rental	$27,932	$144	53%	3	2	29	$237	❌	❌	❌	Y / Y	⭐️ 5 (39)
Modern Architecture, Custom Home, Central Denver!	$29,465	$175	46%	3	3	29	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Charming, Rennovated Historic Home in Denver	$77,066	$224	94%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (88)

Return Metrics

25.28% 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)	$74,866	$149,732	$224,598	$299,465	$374,331	$748,663	$2,245,989
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$999,999	$999,999	$999,999	$999,999	$999,999	$999,999	$999,999
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$1,362,366	$1,475,857	$1,590,507	$1,706,351	$1,823,424	$2,428,558	$5,280,067

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.28%

Cap Rate

6.97%

Return on Investment

46.24%

3510 N Pecos St Denver, Colorado, 80211

3 bed • 2.5 bath • 6 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

102

Airbnb Investor Score

$30,511

Annual Profit

7.0%

Cap Rate

25.3%

Cash on Cash

$116,001

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $384/night at 72% occupancy.Projected nightly rate is $330/night at 70% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$88,029

Avg annual revenue

70%

Avg occupancy rate

$330

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

$80k

$135k

$195k

$74,866

Profit

Revenue

$116,001

Operating Expenses

$28,760

Operating Income

$87,241

Mortgage & Taxes

$12,375

Profit (Cash Flow)

$74,866

$258,625

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$8,625

Total

$258,625

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.28%

Cap Rate

6.97%

Return on Investment

46.24%

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

$19,550

Deductible property tax

$12,375

Your total deduction

$82,329

Your adjusted annual income

$150,000 - $82,329 = $67,671

Taxes on $67,671 (30%)

$20,301

Your old tax bill

$45,000

Your new tax bill

$20,301

Estimated tax savings

$24,699

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:

Size:

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 228123011

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Trevista Ece-8 At Horace Mann with 5/10 star rating
High School: North High School with 4/10 star rating