BNBCalc Short Term Rental Investment Analysis 5020 Main Gore Pl

4 bed • 3 bath • 8 guests • $1,100,000

BNB

Calc

Annual Revenue

$122,722

Profit (Cash Flow)

$18,886

Cap Rate

8.5%

Annual Revenue

$122,722

AirDNA projects $700/night at 48% occupancy ($122,721). Airbtics projects $734/night at 50% occupancy ($134,044). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $700 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,486	$118,594	$193,958	$402,203
Occupancy	42%	53%	59%	72%
Nightly Rate	$397	$599	$879	$1,501

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Friendly Vail Condo/Pool/Hot Tub & Free Bus	$142,717	$386	95%	4	4	4	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Spacious East Vail Home - Private Hot Tub!	$67,534	$311	58%	4	4	2	$355	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Modern Mountain Retreat! 4Bedroom/4bath condo	$245,001	$1,016	65%	4	4	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (52)
Gather 10 for a Perfect Summer Retreat in EastVail	$102,567	$479	57%	4	4	3	$240	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
Roomy, well appointed home on free shuttle route!	$108,296	$503	56%	4	4	1	$425	❌	✅	✅	Y / Y	⭐️ 4.4 (16)
New! East Vail Home\| 4 Masters\| On Bus Loop\| 20 mi	$62,208	$317	49%	4	5	1	$479	❌	❌	❌	Y / Y	⭐️ 5 (3)
Vail Mtn Oasis: Rare Single Family 4BR/4BA, HotTub	$163,421	$679	65%	4	4	2	$250	❌	✅	❌	Y / Y	⭐️ 4.9 (9)
Vail Ski Chalet STR#004113	$183,167	$903	53%	4	4	3	$275	❌	✅	✅	Y / Y	⭐️ 4.9 (19)
Pet Friendly, Hot Tub, Panoramic Mountain Views	$232,686	$863	73%	4	4	1	$294	❌	✅	✅	Y / Y	⭐️ 4.5 (26)
Newly remodeled home w/ salt water hot tub!	$176,900	$650	72%	4	4	1	$460	❌	✅	❌	Y / Y	⭐️ 5 (3)
Single family home w/ beautiful vistas and hot tub	$106,919	$519	54%	4	4	1	$405	❌	✅	✅	Y / Y	⭐️ 4.9 (11)
Summer in East Vail w/ Secluded, Private Hot Tub!	$190,677	$872	59%	4	3	3	$310	❌	✅	❌	Y / Y	⭐️ 4.8 (13)
Hot Tub, Pet Friendly, 2 Living Rooms	$279,953	$1,167	65%	4	4	1	$519	❌	✅	✅	Y / Y	⭐️ 4.8 (17)
Rustic East Vail Home - Private Hot Tub!	$62,724	$284	59%	4	4	2	$380	❌	✅	❌	Y / Y	⭐️ 4.9 (17)
East VailHome OnShuttleRoute Free EV Charging	$106,399	$712	39%	4	5	2	$595	❌	❌	✅	Y / Y	⭐️ 5 (9)
Vail Townhome Retreat with Hot Tub by Gorecreek Re	$87,097	$415	45%	4	4	1	$557	✅	✅	❌	Y / Y	⭐️ 5 (2)
Modern, Golfing, Hiking, Shuttle \| By InvitedHome	$159,256	$737	58%	4	5	1	$575	✅	❌	❌	Y / Y	⭐️ 5 (1)
Trigger Bill's Retreat	$59,612	$350	44%	4	3	3	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Spacious Townhome - Private Hot Tub!	$72,128	$305	60%	4	3	2	$355	❌	✅	❌	Y / Y	⭐️ 5 (21)
Fox Glen	$77,323	$650	31%	4	5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gorgeous Creekside Townhome with Private Hot Tub	$178,112	$648	72%	4	3	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (24)
Gore Creek Getaway- hot tub, on golf course, river	$262,575	$1,404	50%	4	4	1	$700	❌	✅	✅	Y / Y	⭐️ 5 (1)
Spacious luxe Vail home - perfect for groups!	$68,808	$400	47%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
4BR \| Mountain View \| Hot Tub \| Balcony \| W/D	$47,777	$422	30%	4	3	3	$234	❌	✅	❌	Y / Y	⭐️ 4.9 (20)
Pet Friendly - Amenity Rich East Vail Home!	$61,516	$320	49%	4	4	3	$375	❌	❌	✅	Y / Y	⭐️ 5 (4)
Vail Aspen Lane Ski Vacation House	$87,796	$433	54%	4	4	5	$500	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
Pitkin Creek 3F \| 4BD Condo in East Vail	$95,010	$388	56%	4	3	1	$495	✅	✅	❌	Y / Y	⭐️ 5 (3)
Sunburst Chalet by Vail Butler - views!	$249,369	$1,793	38%	4	5	1	$700	❌	✅	❌	Y / Y	⭐️ 0 (0)
Mountain Retreat w/ Hot Tub Minutes to Vail Resort	$330,123	$1,495	60%	4	3	2	$350	❌	✅	❌	Y / Y	⭐️ 5 (11)
Private East Vail Home on Bus Rte, 5187GC	$57,107	$273	44%	4	3	1	$395	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stunning Mountain Views, Minutes to Resort	$311,524	$1,564	54%	4	3	1	$332	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
East Vail for "Creek Lovers"! w/Private Hottub.	$118,854	$400	78%	4	3	5	$380	✅	✅	❌	Y / Y	⭐️ 4.9 (20)
East Vail single family, wood burning fireplace	$87,840	$500	48%	4	5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spectacular home for 8! Views and private hot tub!	$111,488	$550	53%	4	3	3	$200	❌	✅	✅	Y / Y	⭐️ 4.9 (23)

Return Metrics

7.16% 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)	$18,885	$37,771	$56,656	$75,542	$94,427	$188,855	$566,567
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$88,000	$183,040	$285,683	$396,537	$516,260	$1,274,817	$9,968,922
Total Return	$1,206,885	$1,320,811	$1,442,339	$1,572,080	$1,710,688	$2,563,673	$11,635,490

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.16%

Cap Rate

8.46%

Return on Investment

44.62%

5020 Main Gore Pl K2 Vail, Colorado, 81657

4 bed • 3 bath • 8 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$1,870,700

Zestimate

$122,722

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $700/night at 48% occupancy.Projected nightly rate is $734/night at 50% occupancy.

Occupancy Rate

Top 63% 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.

$129,828

Avg annual revenue

50%

Avg occupancy rate

$734

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

$30k

$125k

$225k

$330k

$18,886

Profit

Revenue

$122,722

Operating Expenses

$29,634

Operating Income

$93,088

Mortgage & Taxes

$74,203

Profit (Cash Flow)

$18,886

$263,750

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$10,750

Closing Costs

$33,000

Total

$263,750

DSCR Ratio

Strong

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.16%

Cap Rate

8.46%

Return on Investment

44.62%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$91,573

Your adjusted annual income

$150,000 - $91,573 = $58,427

Taxes on $58,427 (30%)

$17,528

Your old tax bill

$45,000

Your new tax bill

$17,528

Estimated tax savings

$27,472

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:

1,612 sqft

Year built:

Size:

Type:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Governmental / Public Use (General)

Stories: 0

Lot size: 1,612 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: PUBLIC WORKS

Parcel Number: 2101 124 32 009

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $50

County Est. Land Value: $190

Assessed Land Value: $50

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Vail Town

Owner Occupied: No

Owner Mailing Address: 75 S Frontage Rd W, Vail, Co 81657

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No