BNBCalc Short Term Rental Investment Analysis 5120 East Arapahoe Road, Centennial, CO

1 bed • 1 bath • 1 guests • $1,231,233

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$26,035

Profit (Cash Flow)

-$74,126

Cash on Cash Return

-25.8%

Cap Rate

0.7%

Annual Revenue

$26,035

AirDNA projects $129/night at 68% occupancy ($32,039). Airbtics projects $88/night at 81% occupancy ($26,034). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 81% occupancy rate, $88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,199	$27,305	$34,270	$44,737
Occupancy	74%	83%	91%	96%
Nightly Rate	$75	$86	$98	$122

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DTC getaway bright home 1 Bedroom apartment	$29,158	$85	91%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (74)
Bright Loft near DTC	$20,929	$74	73%	1	1	2	$55	✅	❌	❌	N / Y	⭐️ 5 (131)
Lovely 1-Bedroom Condo in DTC - With Full Kitchen!	$38,746	$115	88%	1	1	2	$74	✅	❌	✅	Y / Y	⭐️ 5 (171)
Traveller's Sanctuary 1 Bedroom Studio in DTC	$27,255	$86	85%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (75)
"Onesie" a modern custom built 1bed Apt!	$40,861	$151	71%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (92)
Home away from home 1 Bedroom unit close to DTC	$32,903	$98	89%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (115)
Great One Bedroom-Convenient Location-Free Parking	$30,428	$87	91%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (133)
DTC Studio, Gym, Comfort and Convenience	$20,112	$79	63%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Bright & Modern apt, furnished, pool, gym \| DTC	$28,004	$89	84%	1	1	2	$58	✅	❌	❌	Y / Y	⭐️ 5 (166)
Modern 1 Bedroom apt, furnished, pool, gym \| DTC	$26,641	$92	76%	1	1	2	$58	✅	❌	❌	Y / Y	⭐️ 5 (233)
Clean&Comfy Studio no cleaning fee - DTC	$26,425	$76	95%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (715)
Bright & Airy Studio in DTC	$18,549	$85	56%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (25)
Modern Contemporary Apt \| DTC/Boston Commons	$25,953	$75	88%	1	1	1	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (65)
Beautiful Studio & Kitchenette	$24,715	$86	78%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (33)
1 Bedroom Apt \| Gym \| DTC/Boston Commons	$25,101	$75	84%	1	1	1	$110	✅	❌	❌	Y / Y	⭐️ 4.7 (64)
Quiet 1 Bed condo, short/long-term stay in DTC.	$29,040	$78	96%	1	1	1	$115	✅	❌	✅	Y / N	⭐️ 4.5 (55)
Cozy, Ground Floor Condo in DTC w/ Full Kitchen!	$33,070	$104	83%	1	1	2	$79	✅	❌	✅	Y / Y	⭐️ 5 (283)
Beautiful, 1 Bedroom Condo! MOUNTAIN VIEWS in DTC!	$32,110	$92	92%	1	1	2	$79	✅	❌	✅	Y / Y	⭐️ 5 (251)
Comfy Condo-One Bedroom-Free Parking	$32,681	$96	90%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (130)
Clean&Comfy w/ full kitchen no cleaning fee- DTC	$30,250	$87	95%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (351)
Cozy Studio in Greenwood Village	$16,815	$73	58%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (29)
DTC One Bed Modern Gem, Pool, Gym, Comfort	$31,212	$98	79%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (26)
Bright & Modern 1bd1ba✰Heart of DTC✰Fireplace Pool	$33,112	$87	99%	1	1	1	$119	✅	❌	❌	Y / Y	⭐️ 5 (135)
Denver/DTC Executive Corp Long/Short Term Stay (1)	$24,416	$86	75%	1	1	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (76)
Bright Studio w/King Bed In DTC 20min->Downtown	$26,097	$66	99%	1	1	1	$109	✅	❌	❌	Y / Y	⭐️ 5 (139)
Cozy 1 bedroom loft great location	$19,857	$67	76%	1	1	2	$55	✅	❌	❌	Y / Y	⭐️ 5 (112)
Denver's Best 420 ok in & out. Total vibe w hottub	$24,353	$99	64%	1	1	1	$40	❌	✅	✅	Y / Y	⭐️ 5 (677)
Charming Greenwood Village Condo w/ Patio!	$40,168	$99	100%	1	1	2	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (48)
Affordable Studio in DTC/Greenwood Village	$17,453	$56	83%	1	1	9	$55	✅	❌	❌	Y / Y	⭐️ 5 (21)
Luxury Private Apartment in Denver, Colorado	$42,583	$122	94%	1	1	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (195)
Kitchenette Studio Denver/DTC Fully Furnished	$17,767	$76	60%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (107)
Contemporary Colorado Condo w/ Shared Pool & Gym	$18,479	$51	99%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Denver Tech Center 1 queen full kitchen & Laundry	$23,684	$90	66%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (68)
Modern Studio & Kitchenette in Greenwood Village	$21,386	$85	67%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (22)
Cozy 1bed/1bath in Greenwood Village mins from DTC	$29,713	$103	75%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful 1bed/1bath Apartment	$38,950	$134	75%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Studio Gem w/ Gym & Shared Pool	$13,955	$41	93%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Modern 1 bed condo Minutes from DTC	$36,187	$125	77%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (17)
Light Rail Nearby \| Sleeps 2 \| DTC/Boston Commons	$41,507	$125	86%	1	1	1	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (72)
Gym \| Micro-Unit for 2 \| DTC/Boston Commons	$15,032	$65	55%	1	1	1	$105	✅	❌	❌	N / Y	⭐️ 4.5 (39)

Return Metrics

-25.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$74,125	-$148,251	-$222,377	-$296,503	-$370,628	-$741,257	-$2,223,773
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,095	$24,937	$38,571	$53,046	$68,413	$160,693	$984,986
Down Payment	$246,246	$246,246	$246,246	$246,246	$246,246	$246,246	$246,246
Property Appreciation	$36,936	$74,982	$114,168	$154,530	$196,103	$423,441	$1,757,292
Total Return	$221,153	$197,914	$176,609	$157,320	$140,134	$89,123	$764,751

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.78%

Cap Rate

0.72%

Return on Investment

-8.73%

5120 E Arapahoe Rd Centennial, Colorado, 80122

1 bed • 1 bath • 1 guests

Purchase Price

Est. $5,905/mo

Inquire about this property

Contact

test at Test

Centennial

Zoning

Laws

-106

Airbnb Investor Score

-$74,125

Annual Profit

0.7%

Cap Rate

-25.8%

Cash on Cash

$26,035

Annual Revenue

BNBCalc predicts this property will get $88 per night with 81% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$27,641

Avg annual revenue

81%

Avg occupancy rate

$88

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

$25k

$35k

$45k

-$74,126

Profit

Revenue

$26,035

Operating Expenses

$17,105

Operating Income

$8,929

Mortgage & Taxes

$83,055

Profit (Cash Flow)

-$74,126

$287,434

Cash Investment

Down Payment

$246,247

Renos & Furnishing

$4,250

Closing Costs

$36,937

Total

$287,434

DSCR Ratio

Weak

0.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.78%

Cap Rate

0.72%

Return on Investment

-8.73%

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

$58,436

Deductible property tax

$12,189

Your total deduction

$196,688

Your adjusted annual income

$150,000 - $196,688 = -$46,688

Taxes on -$46,688 (30%)

-$14,007

Your old tax bill

$45,000

Your new tax bill

-$14,007

Estimated tax savings

$59,007

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com