BNBCalc Short Term Rental Investment Analysis 405 W Golden Ave, Cripple Creek, CO 80813

3 bed • 1 bath • 9 guests • $199,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$66,730

Profit (Cash Flow)

$30,951

Cap Rate

22.3%

Annual Revenue

$66,730

AirDNA projects $216/night at 57% occupancy ($44,968). Airbtics projects $290/night at 63% occupancy ($66,730). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $290 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,578	$53,006	$99,028	$173,858
Occupancy	53%	63%	77%	86%
Nightly Rate	$178	$223	$343	$541

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 Homes! MTN ViewsHistoric EleganceGame Rm	$60,945	$266	56%	3	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
Alpine Vista @ Gold Bar Theater	$37,927	$426	19%	3	4	4	$200	❌	✅	❌	Y / N	⭐️ 0 (0)
Cozy Modern Townhouse "The right side of Trix"	$31,000	$154	55%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
Cabin like Cozy Townhouse in Cripple Creek	$35,049	$152	63%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Family Fun Mountain Getaway - Bison	$47,800	$197	64%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (62)
Log Cabin, Stunning Views & Hot Tub, Cripple Creek	$122,779	$356	93%	3	3	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (133)
Mountain Top w/ Views \| Hot Tub \| Game Room	$165,100	$539	82%	3	1	2	$145	✅	✅	❌	Y / Y	⭐️ 5 (91)
Creek View Mountain Retreat on 4 acres	$60,201	$202	80%	3	1	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cozy Secluded Cabin with Views & Hot Tub	$41,910	$133	85%	3	3	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (118)
Family Built Cabin In Cripple Creek	$26,620	$169	41%	3	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.8 (360)
No Cleaning Fees, Hot Tub w/Great Mountain Views	$68,442	$275	68%	3	4	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (45)
Secluded Mountain Cabin on 5 Acres with Creek	$89,495	$493	48%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (89)
Copper Mountain Lodge on 9 Forested Acres	$64,331	$247	70%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (113)
Beautiful Log Cabin on 2 Acres w/Hot Tub & WiFi	$34,854	$110	85%	3	2	2	$105	❌	✅	❌	Y / Y	⭐️ 4.9 (319)
Secluded Retreat- Private HotTub & Beautiful Views	$69,686	$272	70%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (168)
Mountain Views - 3BR Cabin, Pet-Friendly, Hot Tub!	$56,078	$186	77%	3	2	1	$225	❌	✅	✅	Y / Y	⭐️ 4.8 (20)
Private Cozy Cabin, Mountain Views & Theater Room!	$52,271	$198	71%	3	2	3	$150	❌	❌	✅	Y / N	⭐️ 5 (84)
The Cabin at Black Eagle Ranch	$37,935	$179	56%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Quiet 3BR Cabin w Peak View & Hot Tub near Cripple	$68,987	$309	61%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (129)
Mountain Cabin	$37,574	$177	58%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (187)
The Fortress at Pikes Peak Cripple Creek Wifi/Spa	$70,522	$200	94%	3	2	2	$155	❌	✅	✅	Y / Y	⭐️ 4.8 (466)
Heart of the Mountains#King Bed& Mountain Air	$74,525	$232	86%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (87)
Peak View Paradise	$68,187	$563	31%	3	3	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (3)
Mtn-View Cabin w/ Deck, 3 Mi to Cripple Creek!	$105,332	$514	55%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Rustic 3BR Home with Hot Tub, Peak View near Cripp	$72,335	$298	63%	3	2	1	$139	❌	❌	❌	Y / Y	⭐️ 4.4 (78)
Secluded Mountain Cabin, WiFi, Gorgeous Views!	$43,496	$173	65%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (305)
Cozy 3 bedroom log cabin in the Mountains	$51,935	$215	66%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (147)
A Victor's Victorian!	$30,144	$183	40%	3	1	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (44)
Victor Quarters	$117,700	$587	53%	3	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (5)
Breathtaking views from a clifftop cabin retreat!	$113,479	$343	89%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Cripple Creek Mountain Getaway w/ Hot Tub & Views!	$136,907	$892	41%	3	2	2	$207	❌	✅	✅	Y / Y	⭐️ 4.3 (33)
Rocky Mountain Chalet w/ Majestic Mountain Views.	$47,413	$183	62%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Das Berghaus - Peace and Serenity + amazing views!	$25,525	$126	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
Secluded 360° Mtn Views 8 acres\|Pets welcome!	$34,395	$211	42%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Retro mountain escape, amazing views	$39,495	$131	78%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Spacious Cripple Creek Home near Downtown	$29,315	$107	72%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Historic Victor Cottage: Close to Casinos + Trails	$144,776	$726	53%	3	1	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (8)
Three Story Log Cabin with a Great Views	$37,332	$255	40%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Mtn Getaway-3 Bedrm Residential Home with Hot Tub	$60,849	$346	47%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (3)
Pikes Peak Mountain Getaway at 8400 Feet	$92,894	$276	91%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (21)

Return Metrics

57.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,951	$61,902	$92,853	$123,805	$154,756	$309,512	$928,537
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,954	$4,030	$6,234	$8,573	$11,057	$25,972	$159,200
Down Payment	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800
Property Appreciation	$5,970	$12,119	$18,452	$24,976	$31,695	$68,439	$284,025
Total Return	$78,676	$117,852	$157,340	$197,154	$237,309	$443,724	$1,411,562

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.29%

Cap Rate

22.29%

Return on Investment

71.96%

405 W Golden Ave Cripple Creek, CO, 80813

3 bed • 1 bath • 9 guests

Purchase Price

Est. $954/mo

This property is for sale!

Contact Agent

312

Airbnb Investor Score

$30,951

Annual Profit

22.3%

Cap Rate

57.3%

Cash on Cash

$66,730

Annual Revenue

BNBCalc predicts this property will get $290 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$65,138

Avg annual revenue

63%

Avg occupancy rate

$290

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

$25k

$70k

$115k

$165k

$30,951

Profit

Revenue

$66,730

Operating Expenses

$22,355

Operating Income

$44,375

Mortgage & Taxes

$13,424

Profit (Cash Flow)

$30,951

$54,020

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$8,250

Closing Costs

$5,970

Total

$54,020

DSCR Ratio

Strong

3.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

57.29%

Cap Rate

22.29%

Return on Investment

71.96%

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

$9,445

Deductible property tax

$1,970

Your total deduction

-$10,098

Your adjusted annual income

$150,000 - -$10,098 = $160,098

Taxes on $160,098 (30%)

$48,029

Your old tax bill

$45,000

Your new tax bill

$48,029

Estimated tax savings

-$3,029

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:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MOBILE

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: -