Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 405 4 O'Clock Rd, Breckenridge, CO, 80424

3 bed • 2 bath • 8 guests • $1,318,000

BNB

Calc

Annual Revenue

$86,979

Profit (Cash Flow)

-$26,916

Cap Rate

4.7%

Annual Revenue

$86,979

AirDNA projects $475/night at 53% occupancy ($91,950). Airbtics projects $378/night at 63% occupancy ($86,979). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $378 rate per night.

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

Percentiles25%50%75%90%
Revenue$53,684$75,272$123,984$196,507
Occupancy57%65%73%81%
Nightly Rate$248$306$445$636

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
$60,618
$209
76%
331$225❌✅❌Y / Y⭐️ 5 (34)
$149,128
$460
85%
301$231❌✅❌Y / Y⭐️ 5 (109)
$76,678
$242
85%
32.51$230❌❌❌Y / Y⭐️ 4.5 (73)
$174,133
$836
53%
335$350✅✅❌Y / Y⭐️ 0 (2)
$41,421
$188
57%
32.52$199✅✅❌Y / Y⭐️ 4.5 (25)
$51,910
$223
61%
331$300❌✅❌Y / Y⭐️ 5 (74)
$47,435
$396
32%
331$261❌✅❌Y / Y⭐️ 4.5 (84)
$76,208
$291
66%
322$200✅✅❌Y / Y⭐️ 5 (147)
$126,748
$445
72%
322$469❌✅❌Y / Y⭐️ 5 (7)
$56,140
$227
64%
331$270❌✅❌Y / Y⭐️ 5 (47)
$88,576
$352
64%
321$254✅✅❌Y / Y⭐️ 5 (9)
$74,573
$278
72%
332$300✅✅❌Y / Y⭐️ 4.5 (28)
$121,977
$489
68%
333$250✅✅❌Y / Y⭐️ 5 (44)
$89,152
$369
64%
331$248✅✅❌Y / Y⭐️ 4.5 (25)
$78,336
$266
78%
33.51$199❌✅❌Y / Y⭐️ 5 (35)
$90,560
$251
95%
332$300✅✅❌Y / Y⭐️ 5 (21)
$48,278
$212
59%
33.52$285✅✅❌Y / Y⭐️ 4.5 (16)
$179,217
$710
68%
32.51$254✅✅❌Y / Y⭐️ 5 (58)
$92,848
$311
74%
332$351✅✅❌Y / Y⭐️ 5 (5)
$63,328
$285
59%
331$265❌✅❌Y / Y⭐️ 5 (113)
$105,806
$351
78%
332$351✅✅❌Y / Y⭐️ 4.5 (9)
$73,504
$235
81%
321$188❌✅❌Y / Y⭐️ 5 (1)
$50,323
$273
47%
33.51$349✅✅❌Y / Y⭐️ 5 (143)
$148,675
$509
78%
331$199✅✅❌Y / Y⭐️ 4.5 (32)
$87,584
$402
58%
334$265❌✅❌Y / Y⭐️ 5 (37)
$117,263
$860
33%
32.51$310✅✅❌Y / Y⭐️ 0 (1)
$74,782
$302
66%
331$299❌✅❌Y / Y⭐️ 5 (106)
$138,091
$628
59%
334$255❌❌❌Y / Y⭐️ 4 (11)
$120,797
$446
70%
332$351✅✅❌Y / Y⭐️ 0 (1)
$62,283
$229
69%
331$299❌✅❌Y / Y⭐️ 5 (94)
$106,224
$372
73%
332$351❌✅❌Y / Y⭐️ 5 (9)
$61,303
$353
45%
323$295✅✅❌Y / Y⭐️ 5 (24)
$52,573
$267
51%
32.52$255✅✅❌Y / Y⭐️ 5 (33)
$46,305
$232
50%
321$319❌✅❌Y / Y⭐️ 4.5 (3)
$50,312
$272
50%
32.55$200✅✅❌Y / Y⭐️ 4.5 (24)
$115,916
$459
69%
334$325❌✅❌Y / Y⭐️ 5 (27)
$89,733
$383
62%
332$265❌✅❌Y / Y⭐️ 5 (30)
$52,941
$176
81%
332$285❌✅❌Y / Y⭐️ 5 (14)
$61,114
$285
57%
321$154✅❌❌Y / Y⭐️ 5 (14)

Return Metrics

-8.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$26,916-$53,832-$80,748-$107,664-$134,581-$269,162-$807,486
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,054,400$1,054,400$1,054,400$1,054,400$1,054,400$1,054,400$1,054,400
Down Payment$263,600$263,600$263,600$263,600$263,600$263,600$263,600
Property Appreciation$39,540$80,266$122,214$165,420$209,923$453,281$1,881,131
Total Return$1,330,623$1,344,433$1,359,465$1,375,755$1,393,342$1,502,119$2,391,645

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.63%

Cap Rate

4.7%

Return on Investment

8.2%

property-location

405 4 O'Clock Rd 12F Breckenridge, Colorado, 80424

3 bed • 2 bath • 8 guests

Est. $6,322/mo

Agent

Inquire about this property

Contact Agent

-24

Airbnb Investor Score

-$26,916

Annual Profit

4.7%

Cap Rate

-8.6%

Cash on Cash

$86,979

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $475/night at 53% occupancy.Projected nightly rate is $378/night at 63% occupancy.

Top 58% of comparables

Top 33% 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.

$88,181

Avg annual revenue

63%

Avg occupancy rate

$378

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

$40k

$85k

$130k

$180k

Sign up to see the data on 40 all comparables

-$26,916

Profit

Revenue

$86,979

Operating Expenses

$24,987

Operating Income

$61,992

Mortgage & Taxes

$88,908

Profit (Cash Flow)

-$26,916

$311,640

Cash Investment

Down Payment

$263,600

Renos & Furnishing

$8,500

Closing Costs

$39,540

Total

$311,640

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.63%

Cap Rate

4.7%

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

$62,554

Deductible property tax

$13,048

Your total deduction

$158,661

Your adjusted annual income

$150,000 - $158,661 = -$8,661

Taxes on -$8,661 (30%)

-$2,598

Your old tax bill

$45,000

Your new tax bill

-$2,598

Estimated tax savings

$47,598

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: 302642
  • 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: Upper Blue Elementary School with 6/10 star rating
  • Middle School: Summit Middle School with 4/10 star rating
  • High School: Summit High School with 4/10 star rating