BNBCalc Short Term Rental Investment Analysis 3807 West 73rd Avenue, Westminster, CO

1 bed • 1 bath • 3 guests • $743,000

BNB

Calc

Annual Revenue

$36,860

Profit (Cash Flow)

-$31,732

Cap Rate

2.5%

Annual Revenue

$36,860

AirDNA projects $110/night at 71% occupancy ($28,525). Airbtics projects $112/night at 73% occupancy ($29,862). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 87% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,531	$29,413	$38,292	$49,202
Occupancy	64%	77%	87%	94%
Nightly Rate	$90	$102	$116	$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Super Neat Olde Town Guesthouse	$39,475	$116	91%	1	1	1	$35	❌	❌	✅	Y / Y	⭐️ 5 (694)
Intimate and Cozy Studio Guesthouse (C)	$31,605	$90	94%	1	1	2	$29	❌	❌	❌	N / Y	⭐️ 5 (183)
Intimate and Cozy Studio Guesthouse (B)	$24,022	$70	91%	1	1	2	$29	❌	❌	❌	N / Y	⭐️ 5 (186)
Spacious Private 2-Bedroom Near Denver & Boulder	$23,137	$114	51%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (46)
Cozy Mid-Century in Westminster by Boulder/Denver	$19,387	$82	59%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (55)
Kind Bed Sanctuary, Ski, Hike, & Explore!	$31,810	$103	81%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (77)
Perfect Stay for Skiing & City Fun!	$38,277	$159	63%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (78)
Contemporary Studio Tiny House near Red Rocks!	$28,805	$103	71%	1	1	1	$75	❌	❌	❌	Y / N	⭐️ 5 (87)
Backyard Homestead, Central to Everything!	$32,771	$105	84%	1	1	2	$90	❌	❌	✅	N / Y	⭐️ 5 (77)
Garden-Level Getaway 15 Min from Denver	$28,109	$98	76%	1	1	2	$65	❌	❌	✅	N / N	⭐️ 5 (51)
Adorable 1 Bedr, Bathroom, Full Kitchen	$27,624	$86	83%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Lake Arbor Studio near Denver, Boulder & Golden	$32,122	$101	81%	1	1	1	$95	❌	❌	✅	N / N	⭐️ 5 (50)
Luxurious Private Entrance Suite - Near Light Rail	$22,119	$68	81%	1	1	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (94)
Guest Suite Westminster	$22,305	$93	65%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (129)
Lakeside Hideaway With Views Of The Rockies	$42,481	$131	87%	1	1	5	$80	❌	❌	❌	Y / Y	⭐️ 5 (177)
Cozy & Private Denver-Boulder Apartment / King Bed	$31,651	$103	82%	1	1	1	$77	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Spacious & Private Suite in a Central location	$34,995	$106	87%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (74)
Spacious guest suite w/ private entry	$37,969	$133	78%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Private Bungalow Close to City and Mountains!	$28,800	$99	73%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (94)
Updated Denver Upper Unit with King Bed	$13,274	$100	31%	1	1	1	$144	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Spacious King Bed Suite - 10 minutes to downtown!	$28,108	$109	66%	1	1	1	$56	❌	❌	❌	N / Y	⭐️ 5 (82)
Stunning 1 Bed Basement Apt w Spa Bath & Fireplace	$25,425	$89	77%	1	1	5	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Charming Guest Suite in Great Neighborhood	$20,196	$89	62%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Private Fully-Furnished Basement Apt Near Berkeley	$32,617	$89	100%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (272)
Private Old Town Bungalow 2 queen beds 1 bath	$24,978	$105	65%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Convenient location, private entrance & quiet area	$18,236	$77	64%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (5)
Place To Stay	$19,764	$100	54%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Lake Front Apartment with Stunning Views	$42,466	$204	55%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
The Olde Town Hideaway Speakeasy	$66,218	$194	92%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cozy Suite: Denver/Boulder Corridor	$75,024	$302	67%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (148)
Mid-Century Suite by Denver & Boulder	$16,306	$135	33%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Spacious Duplex in Peaceful & Convenient Location	$44,861	$126	94%	1	1	30	$123	❌	❌	❌	Y / Y	⭐️ 5 (39)
Spacious 1 Bedroom Suite in Westminster!	$27,834	$117	65%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (21)
Private Suite in Hidden Lake 15. min from downtown	$23,150	$90	64%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (337)
Modern luxury at 63rd Ave	$33,306	$91	100%	1	1	14	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Beautiful cottage!	$31,827	$88	96%	1	1	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Private 1b, 1b w/ Relaxing Deck / No Cleaning Fee!	$40,319	$136	81%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxury 1 bedroom basement suite w/ in-unit Laundry	$10,176	$103	27%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.8 (19)
10 minutes from downtown Denver, 20 from Boulder.	$28,659	$90	87%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.5 (66)
Arvada Oasis, Zip to RiNo and the Mts!	$37,303	$99	100%	1	1	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (32)

Return Metrics

-18.11% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$31,731	-$63,463	-$95,195	-$126,927	-$158,659	-$317,318	-$951,956
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$594,400	$594,400	$594,400	$594,400	$594,400	$594,400	$594,400
Down Payment	$148,600	$148,600	$148,600	$148,600	$148,600	$148,600	$148,600
Property Appreciation	$22,290	$45,248	$68,896	$93,253	$118,340	$255,529	$1,060,456
Total Return	$733,558	$724,784	$716,700	$709,325	$702,681	$681,211	$851,499

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.11%

Cap Rate

2.47%

Return on Investment

-1.22%

3807 W 73rd Ave 4 Westminster, Colorado, 80030

1 bed • 1 bath • 3 guests

Purchase Price

Est. $3,564/mo

Inquire about this property

Contact Agent

$743,000

Zestimate

Westminster

Zoning

Laws

-69

Airbnb Investor Score

-$31,731

Annual Profit

2.5%

Cap Rate

-18.1%

Cash on Cash

$36,860

Annual Revenue

BNBCalc predicts this property will get $112 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

$30,937

Avg annual revenue

73%

Avg occupancy rate

$112

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

$10k

$30k

$55k

$75k

-$31,732

Profit

Revenue

$36,860

Operating Expenses

$18,472

Operating Income

$18,389

Mortgage & Taxes

$50,120

Profit (Cash Flow)

-$31,732

$175,140

Cash Investment

Down Payment

$148,600

Renos & Furnishing

$4,250

Closing Costs

$22,290

Total

$175,140

DSCR Ratio

Weak

0.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.11%

Cap Rate

2.47%

Return on Investment

-1.22%

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

$35,264

Deductible property tax

$7,356

Your total deduction

$105,926

Your adjusted annual income

$150,000 - $105,926 = $44,074

Taxes on $44,074 (30%)

$13,222

Your old tax bill

$45,000

Your new tax bill

$13,222

Estimated tax savings

$31,778

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:

500 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 500 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Off-street

Amenities: Dishwasher, Dryer, Washer

Price per square foot: $1,486

Lot Info

Zoning: -

Land Use: -

Parcel Number: R0065263

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $743,000

Schools

Middle School: Shaw Heights Middle School with 3/10 star rating
High School: Westminster High School with 4/10 star rating