BNBCalc Short Term Rental Investment Analysis 394 W Colorado Ave D, Telluride, CO 81435

2 bed • 2 bath • 6 guests • $3,400,000

BNB

Calc

Annual Revenue

$87,374

Profit (Cash Flow)

-$167,018

Cap Rate

1.8%

Annual Revenue

$87,374

AirDNA projects $443/night at 54% occupancy ($87,373). Airbtics projects $358/night at 56% occupancy ($73,224). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 54% occupancy rate, $443 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,667	$81,569	$108,305	$143,453
Occupancy	47%	59%	68%	75%
Nightly Rate	$271	$367	$419	$493

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk to lifts 2BR Mountainview \| Hot Tub	$52,653	$272	43%	2	3	2	$272	❌	✅	❌	Y / Y	⭐️ 4.4 (26)
Double Diamond 23 by AvantStay \| By Slopes/Town!	$54,656	$224	63%	2	3	1	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Ski In/out, Remodeled Luxury Condo	$56,076	$267	53%	2	3	1	$175	❌	✅	✅	N / N	⭐️ 4.5 (81)
Charming 2BR Ski In/Out Mountainview \| Balcony	$45,250	$367	33%	2	3	3	$256	❌	✅	❌	Y / Y	⭐️ 4.8 (45)
Sundance Condos 202 by AvantStay \| Downtown Condo	$80,940	$249	88%	2	3	1	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Double Diamond 9: Ski IN/OUT, hot tub, fireplace!	$69,003	$304	60%	2	3	1	$220	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
Ski In/Out, In Town,On the River, Garage, Spotless	$119,913	$489	67%	2	1	7	$0	❌	✅	❌	Y / Y	⭐️ 5 (94)
Perfect ski-in/ski-out condo at Telluride Lift 7!	$101,146	$370	74%	2	1	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (86)
Ski IN/Ski OUT; On Town Free Bus Loop, Hot Tub!	$108,208	$471	62%	2	3	2	$199	❌	✅	❌	Y / Y	⭐️ 4.9 (46)
Remodeled Luxury Condo - Open for Bluegrass	$54,929	$469	32%	2	3	3	$0	❌	✅	✅	Y / N	⭐️ 4.3 (11)
Ski In/Ski Out! T-Ride, Hot Tubs, 1st Flr, Garage	$188,548	$636	81%	2	1	30	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (174)
ETTA 102 by Exceptional Stays	$141,027	$534	68%	2	2	3	$325	✅	✅	❌	Y / Y	⭐️ 5 (3)
Telluride Lodge 311 by AvantStay\|Near Slopes/Town	$62,547	$248	66%	2	2	1	$220	❌	❌	❌	Y / Y	⭐️ 3.6 (14)
Plunge A by AvantStay \| 1 Block to Lifts + Views	$60,468	$215	75%	2	2	1	$290	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Spacious Ski-in Ski-Out w/ Hot Tub & Steam Room!	$74,151	$272	70%	2	2	2	$235	❌	✅	❌	Y / Y	⭐️ 5 (42)
Lulu City 5C by AvantStay \| Near Slopes/Downtown	$57,739	$222	68%	2	2	1	$205	✅	❌	❌	Y / Y	⭐️ 5 (42)
Cimarron Lodge 35 by AvantStay \| Ski-In/Ski-Out	$64,970	$276	62%	2	2	1	$290	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Steps from the Coonskin lift and San Miguel River!	$80,612	$454	48%	2	2	1	$423	❌	✅	❌	Y / Y	⭐️ 4 (7)
2 BR/2 BA walk to everything. Super Fast WiFi!	$59,941	$243	67%	2	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (65)
Plunge E by AvantStay \| Gorgeous Townhouse	$82,280	$278	78%	2	2	1	$290	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Base Camp Boutique: Hike, Ski, Soak & Sip	$104,916	$368	77%	2	2	2	$170	❌	✅	❌	Y / Y	⭐️ 4.9 (97)
Awesome Views; Ski In/Out-lift 50 step walk	$49,591	$270	47%	2	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (11)
Double Diamond 19: Steps to Skiing	$58,261	$292	53%	2	3	2	$240	❌	✅	❌	Y / Y	⭐️ 4.5 (10)
Cimarron Lodge Telluride Unit 29 BL#20126	$111,047	$406	74%	2	2	3	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (87)
Cimarron Lodge 27 by AvantStay \| Ski-In/Ski-Out	$56,959	$305	50%	2	2	1	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Lulu Luxe by Exceptional Stays	$149,394	$600	64%	2	2	2	$325	✅	✅	❌	Y / Y	⭐️ 5 (5)
Etta Place Too 103 by AvantStay \| Near the Slopes!	$49,898	$268	49%	2	2	1	$210	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Walk-to-lift 2BR \| Balcony \| Fireplace	$57,555	$392	36%	2	2	3	$267	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Lulu City 6K by AvantStay \| Near Skiing & Downtown	$47,302	$224	52%	2	2	1	$384	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Ski in/out! Hot Tub, Fireplace \| Enjoy the View!	$88,886	$410	58%	2	2	1	$416	❌	✅	❌	Y / Y	⭐️ 4.8 (8)
Alpine Find! Ski In/Out with Views, Deck, Hot Tub	$73,162	$375	51%	2	2	1	$394	❌	❌	❌	Y / Y	⭐️ 5 (1)
Modern Flat. Steps to Lift, River Trail, Bus.	$101,816	$375	70%	2	2	4	$200	✅	✅	❌	Y / Y	⭐️ 5 (54)
Telluride Sanctuary	$67,515	$417	44%	2	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (83)
Cimarron Lodge 7 by AvantStay \| Ski-In/Ski-Out	$59,899	$275	57%	2	2	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Mountain Escape Near River Trail \| Hot Tub Access	$124,483	$535	62%	2	2	1	$505	❌	✅	❌	Y / Y	⭐️ 5 (11)
Lulu City 4B by AvantStay \| 100 yds. from Lifts	$75,872	$400	50%	2	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4.6 (5)

Return Metrics

-21.18% 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)	-$167,018	-$334,036	-$501,054	-$668,072	-$835,090	-$1,670,181	-$5,010,545
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,720,000	$2,720,000	$2,720,000	$2,720,000	$2,720,000	$2,720,000	$2,720,000
Down Payment	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000
Property Appreciation	$102,000	$207,060	$315,271	$426,729	$541,531	$1,169,315	$4,852,692
Total Return	$3,334,981	$3,273,023	$3,214,217	$3,158,657	$3,106,440	$2,899,133	$3,242,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.18%

Cap Rate

1.83%

Return on Investment

-4%

394 W Colorado Ave D Telluride, CO, 81435

2 bed • 2 bath • 6 guests

Purchase Price

Est. $16,308/mo

This property is for sale!

Contact Agent

-83

Airbnb Investor Score

-$167,018

Annual Profit

1.8%

Cap Rate

-21.2%

Cash on Cash

$87,374

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $443/night at 54% occupancy.Projected nightly rate is $358/night at 56% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$76,211

Avg annual revenue

56%

Avg occupancy rate

$358

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

$30k

$80k

$135k

$190k

-$167,018

Profit

Revenue

$87,374

Operating Expenses

$25,039

Operating Income

$62,335

Mortgage & Taxes

$229,353

Profit (Cash Flow)

-$167,018

$788,500

Cash Investment

Down Payment

$680,000

Renos & Furnishing

$6,500

Closing Costs

$102,000

Total

$788,500

DSCR Ratio

Weak

0.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.18%

Cap Rate

1.83%

Return on Investment

-4%

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

$161,368

Deductible property tax

$33,660

Your total deduction

$504,747

Your adjusted annual income

$150,000 - $504,747 = -$354,747

Taxes on -$354,747 (30%)

-$106,424

Your old tax bill

$45,000

Your new tax bill

-$106,424

Estimated tax savings

$151,424

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -