BNBCalc Short Term Rental Investment Analysis 4569 Quandary Peak St, Brighton, CO 80601

5 bed • 3 bath • 15 guests • $543,500

BNB

Calc

Annual Revenue

$85,321

Profit (Cash Flow)

$23,886

Cap Rate

11.1%

Annual Revenue

$85,321

AirDNA projects $320/night at 56% occupancy ($65,451). Airbtics projects $365/night at 64% occupancy ($85,320). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $365 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,905	$81,908	$115,983	$184,098
Occupancy	52%	64%	76%	85%
Nightly Rate	$237	$337	$403	$573

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Retreat \| Yoga Rm \| Vast Yard \| Near Denver	$209,264	$802	70%	5	2	1	$199	❌	❌	✅	Y / Y	⭐️ 4.7 (77)
\| 5 BR 🏠 w/ game room + fire pit with 🌇 view \|	$83,386	$446	49%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (73)
420 PS5 Hottub GameRoomTheater PoolTable DancePole	$236,080	$1,125	56%	5	2	2	$275	✅	✅	✅	Y / Y	⭐️ 4.8 (124)
HUGE Downtown Getaway! w/Hot Tub	$89,957	$436	53%	5	5	1	$299	❌	✅	❌	Y / Y	⭐️ 4.6 (24)
2 Units \| Firepit & Large Backyard!	$140,135	$381	96%	5	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Entire House in North Denver	$50,119	$168	77%	5	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Laid-back Denver Home (5b, 2 bath)	$43,877	$184	62%	5	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Stylish 5BR Home W/ Hot tub! 15 mins to DT Denver	$89,393	$284	76%	5	2	2	$211	❌	✅	✅	Y / Y	⭐️ 4.8 (39)
Spacious/5 Bed/Fire Pit/Game Room	$78,739	$284	74%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Quiet Getaway! Easy Access to Downtown & Mountains	$54,098	$223	63%	5	2	2	$265	❌	❌	❌	Y / Y	⭐️ 5 (57)
Spacious 5BR Home \| Access to Downtown & Mountains	$43,424	$224	51%	5	2	2	$265	❌	❌	❌	Y / Y	⭐️ 5 (35)
The Colorado Jungle \| Game Room \| Hot Tub	$155,452	$476	86%	5	2	1	$265	✅	❌	✅	Y / Y	⭐️ 4.8 (91)
Spacious + Stylish Home w/HotTub 12min to Downtown	$117,304	$395	79%	5	4	1	$340	❌	✅	❌	Y / Y	⭐️ 5 (61)
Oasis in the city with a Hot Tub.	$71,521	$308	62%	5	2	3	$179	❌	✅	❌	Y / Y	⭐️ 4.6 (61)
Sakura Haven: Lantern Patio • Hot Tub • 15m to DEN	$201,411	$608	89%	5	2	1	$195	❌	✅	❌	Y / Y	⭐️ 5 (65)
NewBuild Luxury 6 bed High End Home by Tennyson	$77,925	$317	65%	5	4	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (37)
5 BR Home w/ Hot Tub & Game Room in Westminster!	$89,605	$390	60%	5	2	2	$185	❌	✅	✅	Y / Y	⭐️ 4.8 (93)
Denver Dolphin - Pool, Hot Tub, Pool Tables, Games	$153,589	$573	72%	5	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (50)
Lovely Denver Home (whole home, 5bed 2bath)	$39,317	$198	49%	5	2	2	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Regis Cottage	$82,631	$241	90%	5	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Mile-High Modern Haus \| Hot Tub \| Fenced in Yard	$116,821	$396	77%	5	4	2	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (21)
Central park close Airport and Downtown Denver	$93,582	$580	43%	5	6	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (51)
🤩ENTIRE HOME✨Hottub Games Firepit 🌇DNTWN in 10min💥	$55,270	$347	43%	5	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (100)
Easy Access to Denver&Boulder\| Hot Tub \| Pets OK!	$91,854	$301	80%	5	2	1	$225	❌	✅	✅	Y / Y	⭐️ 5 (79)
Central Elegance- Modern Kitchen& Basement Wet Bar	$81,581	$426	51%	5	2	2	$265	❌	❌	❌	Y / Y	⭐️ 5 (34)
Denver Retreat • Fast Wifi • Ping Pong • BBQ	$60,013	$209	77%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (53)
Cozy updated 4 bedroom home	$39,199	$168	58%	5	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Charming Retreat \|10 Min->Downtown\| GameRoom \| BBQ	$84,563	$340	67%	5	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (16)
Near Golf Course! Putt Putt! Hot Tub!	$103,529	$383	70%	5	4	3	$315	✅	✅	✅	Y / Y	⭐️ 5 (33)
Volleyball! ✨Modern home near DENVERBOULDERGOLDEN	$50,234	$225	61%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
NeW YeAr DiScOuNT! Lrg home! Fire pit and hot tub!	$104,422	$335	73%	5	4	2	$360	✅	✅	✅	Y / Y	⭐️ 5 (182)
Modern 5 bedroom Home w/ stunning Mountain Views	$41,432	$249	41%	5	4	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
High End \| Wagon & Chairs \| Coffee Bar \| Hot Tub	$110,440	$355	85%	5	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (42)
Charming Denver Home (Whole House, 5bed 2bath)	$43,581	$221	52%	5	2	2	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Pet-Friendly Home w/ Private Yard & Ideal Location	$58,568	$181	72%	5	2	2	$232	❌	❌	✅	Y / Y	⭐️ 5 (32)
Colorful Bohemian Vibes between Denver & Boulder	$56,359	$253	58%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Private Pool, Hot Tub, Pool Tables, 5BR - 4 Kings	$88,793	$313	76%	5	2	1	$215	✅	✅	❌	Y / Y	⭐️ 5 (7)
Huge 5 Bedroom, Great Price and Perfect Location!	$122,669	$551	60%	5	4	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (10)

Return Metrics

17.33% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,886	$47,772	$71,659	$95,545	$119,432	$238,864	$716,594
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$434,800	$434,800	$434,800	$434,800	$434,800	$434,800	$434,800
Down Payment	$108,700	$108,700	$108,700	$108,700	$108,700	$108,700	$108,700
Property Appreciation	$16,305	$33,099	$50,397	$68,214	$86,565	$186,918	$775,717
Total Return	$583,691	$624,372	$665,556	$707,259	$749,497	$969,283	$2,035,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.33%

Cap Rate

11.14%

Return on Investment

33.05%

4569 Quandary Peak St Brighton, CO, 80601

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,607/mo

This property is for sale!

Contact Agent

104

Airbnb Investor Score

$23,886

Annual Profit

11.1%

Cap Rate

17.3%

Cash on Cash

$85,321

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $320/night at 56% occupancy ($65,451.72). Airbtics projects $365/night at 64% occupancy ($85,320).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$89,575

Avg annual revenue

64%

Avg occupancy rate

$365

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

$100k

$165k

$235k

$23,886

Profit

Revenue

$85,321

Operating Expenses

$24,772

Operating Income

$60,549

Mortgage & Taxes

$36,663

Profit (Cash Flow)

$23,886

$137,755

Cash Investment

Down Payment

$108,700

Renos & Furnishing

$12,750

Closing Costs

$16,305

Total

$137,755

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.33%

Cap Rate

11.14%

Return on Investment

33.05%

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

$25,795

Deductible property tax

$5,381

Your total deduction

$95,415

Your adjusted annual income

$150,000 - $95,415 = $54,585

Taxes on $54,585 (30%)

$16,375

Your old tax bill

$45,000

Your new tax bill

$16,375

Estimated tax savings

$28,625

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -