BNBCalc Short Term Rental Investment Analysis 411 Lakewood Cir B430, Colorado Springs, CO 80910

2 bed • 2 bath • 6 guests • $1,600

BNB

Calc

Annual Revenue

$34,231

Profit (Cash Flow)

$15,993

Cap Rate

1006.3%

Annual Revenue

$34,231

AirDNA projects $142/night at 66% occupancy ($34,230). Airbtics projects $115/night at 68% occupancy ($28,562). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 66% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,367	$29,949	$39,841	$50,583
Occupancy	58%	69%	80%	84%
Nightly Rate	$100	$112	$127	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Modern Family Townhouse - 10 min from airport	$35,861	$128	72%	2	3	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Colorado Beautiful STR-2340	$13,785	$63	52%	2	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Long term, bright & cozy, close to DT & mtn views!	$53,200	$157	92%	2	3	5	$110	❌	❌	❌	Y / Y	⭐️ 5 (49)
Mountain Views From L-Shaped Terrace	$36,119	$110	81%	2	2	2	$152	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
❀Beautiful Bungalow❀ Near ♡Heart of Downtown COS♡	$47,434	$160	81%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Olympic Training Center, Downtown 2 Baths, AC	$31,894	$147	57%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (378)
Little blue rancher (STR1475)	$30,893	$154	53%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
5 min downtown-Pet Friendly-Fire Pit-Fenced Yard	$30,938	$121	60%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Brand New!! 2Bd2Bth Downtown:Book Now!	$31,009	$130	62%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (152)
Palmer Park Oasis. Gorgeous Views and Hot Tub!	$34,646	$109	83%	2	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.9 (77)
★Stylish new home close to downtown★	$21,931	$107	56%	2	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (166)
Our Villa	$23,416	$116	53%	2	2	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (63)
★Wow! What a Find! Stunning 2BR, 1.5 BA Townhouse★	$33,269	$112	77%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
❂ Amazing Townhouse! 2 BR, 1.5BA, Sleeps 5 w/AC! ❂	$33,528	$108	80%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (183)
Welcome to the Institute!	$34,342	$106	88%	2	2	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (46)
Entire Basement Suite- 2Bed, 2Bath, Full Kitchen	$21,861	$82	69%	2	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Home away from home	$30,779	$134	61%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Clean & Cute Bungalow	$29,907	$84	94%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
2BD Luxury Condo, Cocktail Lounge, Beautiful Views	$28,642	$100	71%	2	1	2	$166	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
COS Bungalow \| central \| extended stays!	$17,568	$100	48%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
⤃ Colorado Hideaway! 2 BR, 1.5 Bath w/AC Sleeps 5!	$47,888	$149	85%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
❀ Stunning ❀ Townhouse with A/C! Sleeps 5 People	$32,092	$112	74%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (171)
2 bed 2 bath Condo	$29,010	$101	74%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Updated cottage with private yard (STR-0949)	$25,178	$112	59%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (270)
Hot Tub-9 min to downtown-King Bed	$33,813	$124	70%	2	2	2	$185	❌	✅	❌	Y / Y	⭐️ 4.8 (168)
PrivateEntrance\|Kitchen\|NearDowntown& ProspectLake	$22,086	$98	56%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
City Gem! 8 mins to Airport/downtown *Free parking	$32,691	$116	77%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Charming Spring Creek Single Family Home	$19,572	$127	34%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Large 2 bedrooms w/ west facing mountain views	$27,516	$114	63%	2	2	3	$195	✅	❌	✅	Y / Y	⭐️ 5 (5)
The Butler's Home at your Service	$35,384	$114	76%	2	2	2	$150	❌	✅	❌	N / N	⭐️ 4.8 (52)
Cheerful 2 bedroom townhome with patio.	$21,873	$127	44%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
A Break Away from the Everyday!	$21,966	$92	58%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.3 (76)
Private Patio \| Hot Tub \| King Suite Retreat	$32,794	$112	80%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (225)
Pikes Breeze! Premier Locale Workcation Hub	$49,431	$155	81%	2	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Olympic Flat! Downtown Hot Tub \| BBQ \| Fire Pit	$30,085	$94	78%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (216)
The Lake House	$34,444	$100	84%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (293)
Picturesque Bluffside Apt. in Home	$24,752	$99	65%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (259)
Sheridan Suite! King Suite \| BBQ \| Skyline Views	$42,771	$163	67%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (130)
Hot Tub. Fire Pit. Mountain Views. Next to Lake	$19,599	$85	63%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (90)
Hot Tub. Fire Pit. Mountain Views. Next to Lake	$18,666	$85	60%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (89)

Return Metrics

232.85% 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)	$15,992	$31,985	$47,978	$63,970	$79,963	$159,927	$479,782
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,280	$1,280	$1,280	$1,280	$1,280	$1,280	$1,280
Down Payment	$320	$320	$320	$320	$320	$320	$320
Property Appreciation	$48	$97	$148	$200	$254	$550	$2,283
Total Return	$17,640	$33,682	$49,726	$65,771	$81,818	$162,077	$483,666

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

232.85%

Cap Rate

1,006.29%

Return on Investment

233.78%

411 Lakewood Cir B430 Colorado Springs, CO, 80910

2 bed • 2 bath • 6 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide

Laws

Market Data

9592

Airbnb Investor Score

$15,992

Annual Profit

1006.3%

Cap Rate

232.9%

Cash on Cash

$34,231

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $142/night at 66% occupancy.Projected nightly rate is $115/night at 68% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$30,565

Avg annual revenue

68%

Avg occupancy rate

$115

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

$15k

$25k

$40k

$55k

$15,993

Profit

Revenue

$34,231

Operating Expenses

$18,130

Operating Income

$16,101

Mortgage & Taxes

$108

Profit (Cash Flow)

$15,993

$6,868

Cash Investment

Down Payment

$320

Renos & Furnishing

$6,500

Closing Costs

$48

Total

$6,868

DSCR Ratio

Strong

149.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

232.85%

Cap Rate

1,006.29%

Return on Investment

233.78%

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

$76

Deductible property tax

$16

Your total deduction

-$14,937

Your adjusted annual income

$150,000 - -$14,937 = $164,937

Taxes on $164,937 (30%)

$49,481

Your old tax bill

$45,000

Your new tax bill

$49,481

Estimated tax savings

-$4,481

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: 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: -