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 368 Emery Rd, Northglenn, CO, 80233

3 bed • 2 bath • 6 guests • $375,000

BNB

Calc

Annual Revenue

$44,706

Profit (Cash Flow)

-$82

Cap Rate

6.7%

Annual Revenue

$44,706

AirDNA projects $174/night at 69% occupancy ($43,851). Airbtics projects $195/night at 72% occupancy ($51,280). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, $170 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,223$48,851$61,647$97,360
Occupancy63%71%81%91%
Nightly Rate$149$182$200$283

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 3 Bed / 1 Modern Home

No image available

$44,658
$148
78%
312$150❌❌❌Y / Y⭐️ 5 (27)
Lucky Pocket in DenverNorth, Colorado

No image available

$40,806
$130
85%
313$150❌❌✅Y / Y⭐️ 5 (16)
Hot Tub, Sun Patio Grill, Family Dining,3 King 2BA

No image available

$51,205
$168
78%
321$135❌✅❌Y / Y⭐️ 5 (67)
NEW Cozy Renovated Townhome | 25 min to Denver

No image available

$35,034
$122
75%
322$140❌❌❌Y / Y⭐️ 5 (138)
Bumble Bee House - Spacious & Comfy

No image available

$47,100
$186
63%
322$175❌❌✅Y / Y⭐️ 5 (79)
Westbury Townhome (with community pool)

No image available

$43,758
$168
70%
32.51$119✅✅❌Y / Y⭐️ 5 (42)
Spacious 1700 sq ft. | 3 bedroom | ♛ En Suite

No image available

$29,352
$136
58%
322$160✅❌❌Y / Y⭐️ 4.5 (93)
Spacious 1700 sq ft. | 3 bedroom | Basement

No image available

$18,461
$97
52%
3231$145✅❌❌Y / Y⭐️ 0 (1)
Vibrant, spacious tri-level home by park, safe

No image available

$47,153
$177
69%
321$135❌❌✅Y / Y⭐️ 5 (21)
Hot Tub, Pool Table, SunPatio, Games, 3BR, 1BA, TV

No image available

$50,179
$182
72%
311$135✅✅❌Y / Y⭐️ 5 (106)
Perfect for Families | Near Denver | Walk to Parks

No image available

$48,212
$154
81%
32.51$150❌❌❌Y / Y⭐️ 5 (69)
Urban retreat

No image available

$86,026
$278
81%
32.51$150❌❌❌Y / Y⭐️ 5 (21)
Central Location+Fenced Yard+Dog & Family Friendly

No image available

$54,673
$154
97%
326$0❌❌✅Y / Y⭐️ 5 (49)
Mid-Mod Oasis: King Bed, Hot Tub, & Fire Pit

No image available

$74,898
$256
78%
32.52$150❌✅❌Y / Y⭐️ 5 (94)
Denver to Boulder Rocky Mountain Colorado Home

No image available

$55,941
$199
72%
32.55$180❌❌❌Y / Y⭐️ 5 (30)
Beautifully Updated Home in North Denver, Garage

No image available

$47,732
$146
86%
322$130❌❌✅Y / Y⭐️ 5 (113)
3bd/2ba 20 min to Denver, close to lightrail, park

No image available

$41,800
$187
60%
322$225❌✅❌Y / Y⭐️ 5 (55)
Spacious 3 BR House Near Downtown Denver & Boulder

No image available

$38,367
$151
65%
322$150❌❌❌Y / Y⭐️ 5 (57)
Sleeps 7, 35 min to Denver & Boulder

No image available

$48,117
$183
68%
322$180❌❌❌Y / Y⭐️ 5 (53)
Amazing Lake View. Heated Pool Swim Spa & Hot Tub

No image available

$110,472
$464
63%
321$150✅✅❌Y / Y⭐️ 5 (60)
Home Away from Home – Relax, Unwind, Explore!

No image available

$55,256
$225
66%
323$180❌❌✅Y / Y⭐️ 5 (63)
3BR Home w/ Hot Tub Near Downtown Denver & Boulder

No image available

$39,519
$192
53%
32.52$150❌✅❌Y / Y⭐️ 5 (92)
Colorado Peaceful Getaway w/Hot Tub & Fire-Pit

No image available

$103,995
$418
67%
322$155❌✅❌Y / Y⭐️ 5 (23)
The Mile High Nest 3BR-3BA

No image available

$42,025
$205
52%
32.52$250❌❌❌Y / Y⭐️ 4.5 (45)
Historic Stylish Home +Outdoor Space +Dog Friendly

No image available

$62,696
$183
91%
332$145❌❌✅Y / Y⭐️ 5 (17)
Colorado Relaxing Getaway w/ Hot Tub & Fire-Pit

No image available

$107,678
$447
65%
322$155❌✅❌Y / Y⭐️ 5 (21)
Modern Home Denver – Jet Tub, Rain Shower & More!

No image available

$43,303
$170
68%
323$128❌❌❌Y / Y⭐️ 5 (44)
Home Away from Home Relax & Unwind with Loved Ones

No image available

$48,079
$150
86%
32.53$130❌❌❌Y / Y⭐️ 5 (106)
Vibrant, spacious tri-level home by park, safe

No image available

$37,322
$130
76%
321$129❌❌❌Y / Y⭐️ 4.8 (47)
*NEWly Renovated Spacious & Peaceful

No image available

$48,836
$199
60%
32.53$175❌❌❌Y / Y⭐️ 0 (2)
The Wavy @ Westminster

No image available

$66,407
$336
54%
331$0❌✅✅Y / Y⭐️ 5 (16)
Super Functional 3 BR Basement Apartment

No image available

$22,527
$81
75%
312$30❌❌❌Y / Y⭐️ 4.5 (44)
Near Denver+Boulder | Tranquil Home | Walk-to-Mall

No image available

$56,557
$182
82%
32.53$175✅❌✅Y / Y⭐️ 5 (61)
Modern Retreat with Relaxing Garden and Fire Pit

No image available

$58,880
$241
65%
322$150❌❌❌Y / Y⭐️ 5 (28)
Affordable Oasis w/ Garage & LOW FEES!

No image available

$59,845
$197
83%
32.53$0❌❌✅Y / Y⭐️ 5 (27)
3 King beds w/ Big Yard by Famous Water World

No image available

$22,854
$101
54%
321$149❌❌✅Y / Y⭐️ 4.4 (39)
Cute & remodeled house in a calm neighborhood

No image available

$75,864
$212
97%
322$60❌❌✅Y / Y⭐️ 5 (29)
Cozy 3 bedroom in Westminster · 41

No image available

$40,625
$195
54%
311$155❌❌✅Y / Y⭐️ 5 (44)
Cozy Bright Family Home with NEW Hut-Tob

No image available

$41,937
$120
93%
322$150❌✅❌Y / Y⭐️ 4.9 (23)
Family-Friendly Guest Suite Near Denver

No image available

$60,542
$169
94%
312$150❌❌❌Y / Y⭐️ 5 (23)

Return Metrics

6.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$82-$164-$246-$328-$411-$822-$2,466
Revenue Appreciation$6,705$14,417$23,286$33,484$45,213$136,154$2,915,348
Home Equity$3,684$7,595$11,747$16,156$20,836$48,942$300,000
Down Payment$75,000$75,000$75,000$75,000$75,000$75,000$75,000
Property Appreciation$48,749$103,837$166,086$236,427$315,913$897,962$14,293,461
Total Return$134,057$200,686$275,873$360,740$456,552$1,157,237$17,581,343

Property Appreciation:

13%

Revenue Appreciation:

15%

Cash on Cash Return

6.99%

Cap Rate

6.72%

Return on Investment

62.33%

property-location

368 Emery Rd Northglenn, Colorado, 80233

3 bed • 2 bath • 6 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

$380,900

Zestimate

36

Airbnb Investor Score

-$82

Annual Profit

6.7%

Cap Rate

7.0%

Cash on Cash

$44,706

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $174/night at 69% occupancy ($43,851.19). Airbtics projects $195/night at 72% occupancy ($51,280).

Top 48% of comparables

Top 56% 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.

$52,717

Avg annual revenue

72%

Avg occupancy rate

$195

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

$15k

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

-$82

Profit

Revenue

$44,706

Operating Expenses

$19,492

Operating Income

$25,214

Mortgage & Taxes

$25,296

Profit (Cash Flow)

-$82

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

13%

Revenue Appreciation

15%

Cash on Cash Return

6.99%

Cap Rate

6.72%

Profit (Cummulative)

-$82

$3,684

$8,500

$48,750

$6,706

Total Gain

$59,058

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

$17,798

Deductible property tax

$3,712

Your total deduction

$82,308

Your adjusted annual income

$150,000 - $82,308 = $67,692


Taxes on $67,692 (30%)

$20,308

Your old tax bill

$45,000

Your new tax bill

$20,308


Estimated tax savings

$24,692

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:

6,969 sqft

Year built:

1960

Size:

850 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 6,969 sqft
  • Building area: 850 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $448

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0171910107024
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $421,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $380,900


Schools

  • Middle School: Northglenn Middle School with 3/10 star rating
  • High School: Thornton High School with 2/10 star rating