BNBCalc Short Term Rental Investment Analysis 50 Mountain Thunder Dr, Breckenridge, CO, 80424

1 bed • 1 bath • 4 guests • $843,600

BNB

Calc

Annual Revenue

$37,752

Profit (Cash Flow)

$10,812

Cap Rate

2.3%

Annual Revenue

$37,752

AirDNA projects $303/night at 54% occupancy ($59,761). Airbtics projects $152/night at 68% occupancy ($37,751). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,515	$35,237	$54,982	$65,983
Occupancy	61%	69%	75%	80%
Nightly Rate	$113	$133	$188	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
River Mountain Lodge #113W	$43,223	$152	75%	1	1	1	$115	✅	✅	❌	Y / Y	⭐️ 4.5 (28)
The River Runs Through Condo-River Views/Downtown	$58,316	$198	73%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (56)
Quiet, Rustic-Modern Condo…1 Block to the Gondola	$38,971	$199	48%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (310)
The Carlin - Country Boy	$56,559	$234	62%	1	1	1	$150	❌	❌	✅	N / Y	⭐️ 5 (7)
1 Bedroom Across from Gondola/on Main Street	$59,712	$166	93%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (489)
Park Meadows 1C	$32,464	$125	68%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 4.5 (118)
Park Meadows 2A	$28,425	$114	65%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 4.5 (69)
Park Meadows 3B	$34,358	$118	77%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (89)
Park Meadows 3C	$20,484	$107	50%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (53)
Park Meadows 4B	$49,218	$188	70%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 4.5 (92)
Park Meadows 5B	$22,948	$118	50%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (121)
Park Meadows 5C	$28,418	$112	67%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (55)
Park Meadows 5D	$24,550	$103	61%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 4.5 (115)
Park Meadows 7A	$18,081	$104	45%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (95)
Park Meadows 7D	$29,359	$107	71%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 4.5 (91)
Park Meadows 8B	$32,911	$122	70%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (54)
Park Meadows 8D	$22,160	$107	53%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (54)
Charming 1 Bedroom-Downtown Breck	$35,908	$126	72%	1	1	1	$87	❌	❌	❌	Y / Y	⭐️ 5 (418)
Park Meadows 5A	$29,274	$108	70%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 5 (153)
Darling Breck Getaway! Unbeatable Location & Views	$55,981	$153	98%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (459)
Downtown Condo, Walk to Gondola/Main St. Park Free	$31,654	$132	60%	1	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (460)
Condo in great location	$46,191	$172	68%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (129)
Aurum Condo -1 BR w/ Mtn Views, Steps from Main St	$54,856	$178	79%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (124)
Downtown Breck-1 Bed Top Floor-Amazing Views	$32,710	$111	73%	1	1	1	$87	❌	❌	❌	Y / Y	⭐️ 5 (266)
Ski-in/Walk to Downtown, Parking, Amenities!	$48,464	$145	87%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (268)
The Carlin - Lomax	$52,947	$235	57%	1	1	1	$150	❌	❌	❌	N / Y	⭐️ 5 (5)
The Carlin - Washington	$47,946	$208	58%	1	1	1	$150	❌	❌	❌	N / Y	⭐️ 0 (2)
Park Meadows 6C	$22,206	$106	54%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (79)
Ski-In Condo in Downtown Breck, Steps to Main St	$72,402	$253	72%	1	1	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (30)
Yay, You Found It! Ski-In + Unbeatable location	$61,383	$192	82%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (556)
Beautiful, clean unit! Walk to gondola & Main St	$44,614	$161	74%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (187)
The Carlin - Royal Tiger	$66,968	$253	67%	1	1	1	$175	❌	❌	✅	N / Y	⭐️ 5 (9)
True Ski in-Ski Out on the Snowflake chair	$44,464	$188	63%	1	1	1	$100	✅	✅	❌	Y / N	⭐️ 4.5 (9)
River Mountain Lodge Colorado Trail Condo: Ski-In,	$43,757	$160	68%	1	1	2	$117	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Located Downtown Across the Street from Gondola!	$32,836	$133	64%	1	2	2	$165	❌	✅	❌	Y / N	⭐️ 4.5 (39)
Cozy Main St 1BR/Next to Ski Access & FREE Shuttle	$30,663	$104	75%	1	1	1	$130	❌	❌	❌	N / Y	⭐️ 4.5 (40)
Park Meadows 3A	$38,391	$134	76%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 4.5 (125)
Park Meadows 6B	$60,044	$210	76%	1	1	1	$50	❌	✅	❌	N / Y	⭐️ 5 (271)
1 BDR Condo in the Heart of Breck-Walk to Gondola!	$35,881	$116	80%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
Just off Main, Walk to Gondola, Top Floor	$33,821	$130	67%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (350)

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,812	$21,624	$32,436	$43,249	$54,061	$108,122	$324,368
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$674,880	$674,880	$674,880	$674,880	$674,880	$674,880	$674,880
Down Payment	$168,720	$168,720	$168,720	$168,720	$168,720	$168,720	$168,720
Property Appreciation	$25,308	$51,375	$78,224	$105,879	$134,363	$290,127	$1,204,038
Total Return	$879,720	$916,599	$954,261	$992,728	$1,032,024	$1,241,850	$2,372,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.45%

Cap Rate

2.27%

Return on Investment

22.39%

50 Mountain Thunder Dr Breckenridge, Colorado, 80424

1 bed • 1 bath • 4 guests

Purchase Price

Est. $4,046/mo

Inquire about this property

Contact Agent

$843,600

Zestimate

-8

Airbnb Investor Score

-$37,742

Annual Profit

2.3%

Cap Rate

5.5%

Cash on Cash

$37,752

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 54% occupancy.Projected nightly rate is $152/night at 68% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$40,587

Avg annual revenue

68%

Avg occupancy rate

$152

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

$35k

$55k

$75k

$10,812

Profit

Revenue

$37,752

Operating Expenses

$18,588

Operating Income

$19,164

Mortgage & Taxes

$8,352

Profit (Cash Flow)

$10,812

$172,970

Cash Investment

Down Payment

$168,720

Renos & Furnishing

$4,250

Total

$172,970

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.45%

Cap Rate

2.27%

Return on Investment

22.39%

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

$40,038

Deductible property tax

$8,352

Your total deduction

$121,903

Your adjusted annual income

$150,000 - $121,903 = $28,097

Taxes on $28,097 (30%)

$8,429

Your old tax bill

$45,000

Your new tax bill

$8,429

Estimated tax savings

$36,571

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:

3.04 sqft

Year built:

2001

Size:

626 sqft

Type:

CONDO

Parking:

Heating:

Central, Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 3.04 sqft

Building area: 626 sqft

Garage: No

Heating: Central, hot water

Pool: Yes

Fireplaces: -

Basement: No

Cooling: -

View: Southern Exposure

Parking: Unassigned

Amenities: Dryer, Dishwasher, Electric Cooktop, Electric Range, Disposal, Microwave, Refrigerator, Washer

Price per square foot: $1,347

Lot Info

Zoning: -

Land Use: -

Parcel Number: 6510689

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $869,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $843,600

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