BNBCalc Short Term Rental Rental Arbitrage Analysis 5020 W 37th Ave

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,111

Profit (Cash Flow)

$1,909

Cash on Cash Return

30.1%

Annual Revenue

$50,111

AirDNA projects $177/night at 70% occupancy ($45,253). Airbtics projects $196/night at 70% occupancy ($50,111). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,480	$50,587	$67,474	$99,060
Occupancy	63%	69%	81%	87%
Nightly Rate	$137	$192	$219	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 2BR Guesthouse - Berkeley	$38,786	$159	63%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Stylish Denver Home w/ Yard - Walk Everywhere!	$101,744	$338	80%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
Modern Flat w/ Mtn Views & Private Balcony!	$53,498	$214	65%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Luxurious Flat W/ Private Balcony & Mtn Views!	$77,688	$299	69%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Sleek & Modern Flat w/Views & Private Balcony!	$72,115	$248	76%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (109)
Luxurious Flat w/ Private Balcony & Mtn Views!	$61,563	$213	76%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (84)
Enchanted Zendustrial Oasis	$60,458	$290	53%	2	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (25)
Cozy Vintage Western w/ 2 Kings - Pet friendly	$46,112	$142	84%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (66)
Walkable Modern Home W/ Rooftop Mountain Views	$74,407	$215	93%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (57)
Dog-Friendly Ranch Retreat ~ 5 Mi to Denver!	$125,889	$497	68%	2	2	2	$155	✅	❌	✅	Y / Y	⭐️ 5 (94)
Music, Books, BBQ, Remote Work+More near Tennyson!	$107,169	$322	90%	2	3	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (45)
Sunny SloHi Bungalow - Walkable and Quiet!	$44,159	$218	55%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
2 BR Modern, Tennyson, Walkable, Rooftop, & Views	$86,698	$376	63%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (43)
KushKation Grown&Sexy Hot Tub Arcade RedRocks Pole	$32,787	$131	61%	2	1	2	$120	❌	✅	✅	Y / Y	⭐️ 4.7 (44)
Hot Tub RedRocks 2 King Beds KushKations	$40,155	$145	70%	2	1	2	$120	❌	✅	✅	Y / Y	⭐️ 4.8 (84)
Attach guesthse near Denver's Tennyson & Stockshow	$33,354	$135	67%	2	1	2	$57	❌	❌	❌	Y / Y	⭐️ 5 (255)
New Townhouse 3 blocks from Sloans Lake Hot Tub	$79,838	$252	86%	2	3	2	$115	❌	✅	✅	Y / Y	⭐️ 5 (14)
Amazing Artful 2bd 1ba bungalow in West Denver	$41,025	$147	72%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
VRAIN, 2 Bedroom 1 Bath with Full Kitchen	$41,412	$130	82%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
Denver Flat w/Amazing Walkability & Roof Top Patio	$53,207	$209	65%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Upscale Flat! Roof Top Patio w/Mtn Views!	$57,486	$224	66%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Luxurious 2/1 in Denver w/Rooftop Deck!	$61,972	$228	71%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
Family Friendly Sleek & Modern Flat w/Balcony!	$42,760	$194	57%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Modern & Luxurious Apt in Prime Denver Location!	$52,612	$201	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
Stylish Flat! Walk to Restaurants/Shops & Cafes!	$51,946	$213	63%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (77)
The New Garage Mahal - A Touch Above	$36,700	$197	50%	2	1	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (32)
Denver/Wheat Ridge Mod Apt.	$23,479	$72	87%	2	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.6 (302)
Wild West Disco Haus 2! New Hot Tub, Patio + Gym	$47,769	$138	87%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (68)
Bubbas Below Bungalow	$26,725	$145	48%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (117)
Wild West Disco Haus! New Hot Tub, Patio + Gym	$45,981	$137	84%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (61)
2 Bedroom apartment in the Highlands	$48,134	$161	81%	2	1	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (51)
Great Location! 10m to Denver, Newly remodeled.	$19,585	$104	49%	2	1	1	$87	❌	❌	❌	Y / Y	⭐️ 4.7 (155)
Modern townhome w/roof deck + office!	$45,678	$192	65%	2	2	12	$99	❌	❌	✅	Y / Y	⭐️ 5 (15)
Charming North Denver Home with all the Amenities!	$33,343	$130	69%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (191)
Vibrant 1950 W. Denver Bungalow	$43,338	$155	74%	2	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (11)
Convenient Denver Retreat ~ 4 Mi to Downtown!	$53,407	$192	76%	2	2	30	$145	❌	❌	✅	Y / Y	⭐️ 3.6 (5)
West Highlands \| Near Downtown \| Dog Friendly	$23,242	$150	38%	2	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
UTICA, 2 Bedroom 1 Bath with Full Kitchen	$39,745	$130	79%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (177)
Welcoming 2 bdrm - perfect pet friendly home base	$35,618	$112	81%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (100)
The Dream-Like Garden Oasis in Sloan's Lake	$34,655	$101	88%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (260)

Return Metrics

30.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,908	$3,817	$5,726	$7,635	$9,544	$19,089	$57,269
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$1,908	$3,817	$5,726	$7,635	$9,544	$19,089	$57,269

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.06%

Payback Period Days

1214

Return on Investment

30.06%

5020 W 37th Ave Denver, Colorado, 80212-2020

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,474

Zestimate

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$50,111

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 70% occupancy.Projected nightly rate is $196/night at 70% occupancy.

Occupancy Rate

Top 48% 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.

$52,405

Avg annual revenue

70%

Avg occupancy rate

$196

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

$20k

$55k

$90k

$125k

$1,909

Profit

Revenue

$50,111

Operating Expenses

$18,514

Operating Income

$31,597

Net Effective Rent

$29,688

Profit (Cash Flow)

$1,909

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

30.06%

Payback Period Days

1214