BNBCalc Short Term Rental Investment Analysis 416 Pluto Ct, Lone Tree, CO, 80124

4 bed • 2 bath • 12 guests • $472,000

BNB

Calc

Annual Revenue

$71,084

Profit (Cash Flow)

$16,323

Cap Rate

10.2%

Annual Revenue

$71,084

AirDNA projects $292/night at 65% occupancy ($69,323). Airbtics projects $263/night at 74% occupancy ($71,083). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,639	$71,130	$88,589	$139,151
Occupancy	67%	77%	83%	88%
Nightly Rate	$210	$245	$283	$421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Libra House - game room, 20 min to Denver	$95,239	$460	56%	4	2.5	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
Home w/ Furnished Patio ~ 15 Mi to Dtwn Denver	$74,090	$211	95%	4	2.5	3	$181	❌	❌	❌	Y / Y	⭐️ 5 (45)
Willow Creek Oasis with Amazing Outdoor Kitchen	$69,406	$208	88%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (75)
Family Friendly 4 Bdrm/2ba Next to Park/Mall/Trail	$55,018	$180	77%	4	2	1	$325	❌	❌	✅	Y / Y	⭐️ 5 (42)
Great for Family\|Group, 2 EnsuiteBR,Arcade,FirePit	$72,465	$277	69%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (51)
Hidden Gem - Ideal 4 Bedroom Centennial House	$89,339	$293	82%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Four-Bedroom Retreat with Fun and Air Hockey	$67,568	$227	76%	4	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (56)
Cheerful 4 Bedroom Home - Back Yard/Game Room!	$84,089	$271	83%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (125)
Luxury Retreat - Mountain View Deck and Game Room	$73,363	$243	80%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (82)
Serene Centennial Home: Luxe Amenities Near Denver	$66,758	$285	64%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (74)
Chic 4BR on a Park + Gym + Game & Theater Room	$98,367	$331	79%	4	2.5	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (37)
Hot Tub • Patio Lounge • 2 Living Areas • King Bed	$59,483	$234	67%	4	2	2	$190	❌	✅	❌	Y / Y	⭐️ 5 (71)
Spacious & Spotless Townhouse \| Near Denver & DTC	$45,850	$186	66%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (25)
🏞HILLS Hideaway	$60,388	$232	70%	4	2	7	$150	❌	❌	✅	Y / Y	⭐️ 5 (72)
South Denver Dog, Family, and Remote Work Friendly	$109,140	$296	98%	4	3.5	5	$100	❌	✅	✅	Y / Y	⭐️ 5 (39)
Willow Creek Wonder! 2-king+2-queen bd 3 Full ba!	$64,607	$275	63%	4	3	5	$199	❌	❌	✅	Y / Y	⭐️ 5 (24)
Beautiful Centennial Home - dog friendly!	$51,100	$269	49%	4	2	1	$237	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Spectacular Mountain Views by DeKoevend Park	$61,410	$201	80%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Modern Denver House	$83,481	$283	79%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
Amazing 4 Bedroom House with nice Backyard	$62,689	$222	75%	4	3	1	$349	❌	❌	❌	Y / Y	⭐️ 5 (76)
South Denver Ranch \| 4BR \| Ideal for Groups	$65,103	$221	79%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (81)
Stunning Geo Dome with Indoor Pool & Hot Tub!	$177,526	$506	93%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (42)
Spacious Home with King Beds, Large Yard, & Family	$55,646	$186	78%	4	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (138)
Private Four Bedroom Large Home with Yard and Gara	$54,917	$169	83%	4	2	1	$169	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Hillcrest Manor-Mid Century Modern 1963 Art House	$75,625	$245	84%	4	2.5	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (164)
Rustic Secluded with Deck, Yard, ZenDen & Fire Pit	$41,621	$282	39%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (81)
Newly renovated church turned to a Zen 4 bds,2 bts	$41,358	$124	84%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (65)
Breathtaking Views in North Castle Pines	$139,885	$420	91%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (42)
Mid-Mod Home • Chefs Kitchen • 2 Living Rms • Yard	$74,613	$250	79%	4	3	1	$159	❌	❌	✅	Y / Y	⭐️ 5 (63)
4BR Centennial Charmer, Trails, Parks, DTC	$79,940	$257	81%	4	3	2	$285	❌	❌	✅	Y / Y	⭐️ 5 (35)
Spacious, Quiet Home in Centennial by DeKoevend	$68,465	$212	85%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (230)
4Bedroom King Bed Suite Balcony & Deck Location	$49,995	$173	74%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Spacious Home	$46,147	$251	48%	4	3	2	$190	✅	❌	✅	Y / Y	⭐️ 3.6 (6)
Kid Friendly & Spacious 4BR - Great for Families	$43,862	$153	74%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (164)
Skyview will entice you to relax in luxury.	$60,102	$307	53%	4	2.5	4	$150	❌	✅	❌	Y / Y	⭐️ 5 (54)
★ Easy Check-in ★ By dt Littleton ★ Full Kitchen ★	$65,065	$246	71%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (197)
Urban Charm: Parker Cozy Ranch	$56,070	$232	61%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Coffee-Themed Retreat w/Firepit, Grill, Large Yard	$143,772	$435	88%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (42)
Family/Work Friendly Home in Lone Tree/Parker Home	$121,882	$480	69%	4	3.5	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (26)
Cozy & Spacious 4BR Home \| Wood-Burning Fireplace	$48,644	$187	67%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (99)

Return Metrics

13.71% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,323	$32,646	$48,969	$65,293	$81,616	$163,232	$489,697
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$377,600	$377,600	$377,600	$377,600	$377,600	$377,600	$377,600
Down Payment	$94,400	$94,400	$94,400	$94,400	$94,400	$94,400	$94,400
Property Appreciation	$33,040	$68,392	$106,220	$146,695	$190,004	$456,495	$3,120,984
Total Return	$521,363	$573,039	$627,190	$683,988	$743,620	$1,091,728	$4,082,682

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.71%

Cap Rate

10.2%

Return on Investment

45.35%

416 Pluto Ct Lone Tree, Colorado, 80124

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,264/mo

Inquire about this property

Contact Agent

$472,000

Zestimate

Airbnb Investor Score

$16,323

Annual Profit

10.2%

Cap Rate

13.7%

Cash on Cash

$71,084

Annual Revenue

BNBCalc predicts this property will get $263 per night with 74% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$73,852

Avg annual revenue

74%

Avg occupancy rate

$263

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

$16,323

Profit

Revenue

$71,084

Operating Expenses

$22,921

Operating Income

$48,163

Mortgage & Taxes

$31,840

Profit (Cash Flow)

$16,323

$119,060

Cash Investment

Down Payment

$94,400

Renos & Furnishing

$10,500

Closing Costs

$14,160

Total

$119,060

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.71%

Cap Rate

10.2%

Return on Investment

45.35%

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

$22,402

Deductible property tax

$4,673

Your total deduction

$31,886

Your adjusted annual income

$150,000 - $31,886 = $118,114

Taxes on $118,114 (30%)

$35,434

Your old tax bill

$45,000

Your new tax bill

$35,434

Estimated tax savings

$9,566

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:

6,839 sqft

Year built:

1972

Size:

1,990 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,839 sqft

Building area: 1,990 sqft

Garage: Yes

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: Concrete, Exterior Access Door, Lighted

Amenities: Dishwasher, Disposal, Range, Range Hood, Refrigerator

Price per square foot: $237

Lot Info

Zoning: -

Land Use: -

Parcel Number: R0146608

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $568,889

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $472,000

Schools

High School: Highlands Ranch High School with 8/10 star rating