BNBCalc Short Term Rental Investment Analysis 404 Wild Spring Ln, Basalt, CO 81621

2 bed • 1 bath • 6 guests • $1,798,000

BNB

Calc

Annual Revenue

$73,399

Profit (Cash Flow)

-$71,110

Cap Rate

2.8%

Annual Revenue

$73,399

AirDNA projects $428/night at 71% occupancy ($110,990). Airbtics projects $314/night at 64% occupancy ($73,399). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 64% occupancy rate, $314 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,945	$73,499	$102,308	$106,384
Occupancy	52%	59%	75%	91%
Nightly Rate	$209	$266	$393	$486

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Updated 2BR Riverfront \| Balcony	$42,554	$224	43%	2	2	1	$179	❌	❌	❌	Y / Y	⭐️ 4.3 (62)
IMPECCIBLE MODERN LOFT IN BASALT	$99,280	$481	53%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Fernweh Ranch - Peaceful, Mountain Living	$81,626	$378	59%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Full Kitchen, King Beds, Smart TVs and a Smile	$64,025	$204	78%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (184)
Dog Friendly Home w/ Lake Views, 18 mi to Aspen!	$65,372	$273	60%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Awesome Lakeside Townhome with Beautiful Mtn Views	$103,318	$260	100%	2	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
2 Bedroom Basement Apartment in Basalt	$36,565	$200	44%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Beautiful Home in Willits!	$106,275	$398	68%	2	2	4	$295	❌	❌	✅	Y / Y	⭐️ 5 (69)
Mountain Modern Loft - 2b/2ba w/ Gym & Views	$62,586	$190	90%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Close to Ski Resorts, Walk to Town	$107,368	$539	52%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (36)

Return Metrics

-16.93% 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)	-$71,109	-$142,219	-$213,329	-$284,439	-$355,549	-$711,099	-$2,133,297
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,438,400	$1,438,400	$1,438,400	$1,438,400	$1,438,400	$1,438,400	$1,438,400
Down Payment	$359,600	$359,600	$359,600	$359,600	$359,600	$359,600	$359,600
Property Appreciation	$53,940	$109,498	$166,723	$225,664	$286,374	$618,361	$2,566,217
Total Return	$1,780,830	$1,765,278	$1,751,393	$1,739,225	$1,728,825	$1,705,262	$2,230,920

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.93%

Cap Rate

2.79%

Return on Investment

0.11%

404 Wild Spring Ln Basalt, CO, 81621

2 bed • 1 bath • 6 guests

Purchase Price

Est. $8,624/mo

This property is for sale!

Contact Agent

-63

Airbnb Investor Score

-$71,109

Annual Profit

2.8%

Cap Rate

-16.9%

Cash on Cash

$73,399

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $428/night at 71% occupancy.Projected nightly rate is $314/night at 64% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$76,896

Avg annual revenue

64%

Avg occupancy rate

$314

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

$35k

$60k

$85k

$110k

-$71,110

Profit

Revenue

$73,399

Operating Expenses

$23,222

Operating Income

$50,178

Mortgage & Taxes

$121,287

Profit (Cash Flow)

-$71,110

$419,790

Cash Investment

Down Payment

$359,600

Renos & Furnishing

$6,250

Closing Costs

$53,940

Total

$419,790

DSCR Ratio

Weak

0.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.93%

Cap Rate

2.79%

Return on Investment

0.11%

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

$85,335

Deductible property tax

$17,800

Your total deduction

$250,097

Your adjusted annual income

$150,000 - $250,097 = -$100,097

Taxes on -$100,097 (30%)

-$30,029

Your old tax bill

$45,000

Your new tax bill

-$30,029

Estimated tax savings

$75,029

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -