BNBCalc Short Term Rental Investment Analysis 595 Vail Valley Dr C102, Vail, CO 81657

1 bed • 3 bath • 3 guests • $1,790,000

BNB

Calc

Annual Revenue

$119,216

Profit (Cash Flow)

-$30,710

Cap Rate

5.0%

Annual Revenue

$119,216

AirDNA projects $680/night at 48% occupancy ($119,215). Airbtics projects $545/night at 67% occupancy ($133,368). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 48% occupancy rate, $680 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$119,343	$135,944	$162,381	$228,105
Occupancy	63%	68%	73%	76%
Nightly Rate	$502	$527	$588	$800

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Balcony on Creek w Mtn Views, AP205	$57,017	$234	60%	1	2	1	$145	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
One Bedroom w/ 2 Baths & W/D @ Vail Mountain	$148,284	$555	73%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Inviting One Bedroom Condo on Gore Creek W/ Pool	$131,160	$527	68%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sleep Next to the Slopes - w/ Full Kitchen	$159,108	$572	76%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Christiania \| Chateau Christian \| C110	$172,020	$1,000	47%	1	3	1	$0	❌	❌	❌	N / Y	⭐️ 4.2 (4)
Serene One Bedroom, Two Bath Condo @ Manor Vail	$136,529	$511	73%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Quick Walk to the Slopes and Ford Park	$133,088	$527	69%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Adorable Condo w/ 2 Baths at Manor Vail Lodge	$137,060	$604	62%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Easy Access to Lifts and Vail Village!	$129,535	$632	56%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Wren At Vail \| Hidden Gem with Loft	$87,228	$336	64%	1	2	3	$275	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Vail Trails Studio \| 3B	$220,544	$913	66%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.4 (15)
Convenience + Style! 2 Queen Beds, Walk Everywhere	$66,831	$231	76%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
Ground Floor, Beautiful One Bedroom @ Golden Peak	$161,099	$524	84%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Next to the ski lifts! @ Manor Vail Lodge	$131,160	$527	68%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Vintage One Bedroom - Mountain View + OutdoorPool	$128,371	$494	71%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)

Return Metrics

-7.37% 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)	-$30,710	-$61,420	-$92,130	-$122,840	-$153,550	-$307,101	-$921,304
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,432,000	$1,432,000	$1,432,000	$1,432,000	$1,432,000	$1,432,000	$1,432,000
Down Payment	$358,000	$358,000	$358,000	$358,000	$358,000	$358,000	$358,000
Property Appreciation	$53,700	$109,011	$165,981	$224,660	$285,100	$615,610	$2,554,799
Total Return	$1,812,989	$1,837,590	$1,863,850	$1,891,820	$1,921,549	$2,098,508	$3,423,495

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.37%

Cap Rate

5.03%

Return on Investment

9.74%

595 Vail Valley Dr C102 Vail, CO, 81657

1 bed • 3 bath • 3 guests

Purchase Price

Est. $8,586/mo

This property is for sale!

Contact Agent

-18

Airbnb Investor Score

-$30,710

Annual Profit

5.0%

Cap Rate

-7.4%

Cash on Cash

$119,216

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $680/night at 48% occupancy ($119,215.64). Airbtics projects $545/night at 67% occupancy ($133,368).

Occupancy Rate

Top 94% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$133,268

Avg annual revenue

67%

Avg occupancy rate

$545

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

$55k

$110k

$165k

$220k

-$30,710

Profit

Revenue

$119,216

Operating Expenses

$29,178

Operating Income

$90,038

Mortgage & Taxes

$120,748

Profit (Cash Flow)

-$30,710

$416,450

Cash Investment

Down Payment

$358,000

Renos & Furnishing

$4,750

Closing Costs

$53,700

Total

$416,450

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.37%

Cap Rate

5.03%

Return on Investment

9.74%

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

$84,955

Deductible property tax

$17,721

Your total deduction

$412,453

Your adjusted annual income

$150,000 - $412,453 = -$262,453

Taxes on -$262,453 (30%)

-$78,736

Your old tax bill

$45,000

Your new tax bill

-$78,736

Estimated tax savings

$123,736

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -