BNBCalc Short Term Rental Investment Analysis 6025 Sioux Trail, Cascade-Chipita Park, CO, 80809

3 bed • 2 bath • 9 guests • $449,900

BNB

Calc

Annual Revenue

$55,455

Profit (Cash Flow)

$4,217

Cap Rate

7.7%

Annual Revenue

$55,455

AirDNA projects $300/night at 59% occupancy ($64,648). Airbtics projects $241/night at 63% occupancy ($55,454). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,845	$52,150	$73,677	$103,506
Occupancy	54%	64%	72%	80%
Nightly Rate	$182	$217	$272	$342

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Mountain Getaway- HOT TUB Views-2 King Beds	$122,588	$646	51%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (63)
3 BR mountain home 1 mile from Pikes Peak	$42,748	$176	65%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (40)
♥︎River Rocks Retreat♥︎HOT TUB/FIRE PIT/MTN VIEWS	$38,980	$142	75%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (170)
Chic chalet w/ hot tub, ping-pong, arcade bball	$90,620	$267	92%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.5 (100)
3BD Log Cabin Pikes Peak and Garden of the Gods	$44,035	$161	69%	3	2	2	$191	❌	❌	❌	Y / Y	⭐️ 5 (23)
Misty Mountain Retreat at Cascade/Green Mountain	$49,107	$277	46%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (28)
Mountainside Cabin \| peaceful \| near hiking trails	$38,199	$147	71%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (37)
Charming Historic Cabin with Modern Comforts	$32,341	$137	61%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (87)
Green Mt. Getaway / Hot Tub, Game Room, & Fire Pit	$56,243	$206	71%	3	2	2	$269	❌	✅	❌	Y / Y	⭐️ 5 (32)
Pike's Mountain Chalet	$56,032	$258	54%	3	2	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (57)
Cozy Mountain Escape with Panaramic Views	$71,575	$205	94%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cozy Cabin for Family and Friends Near Pikes Peak	$31,708	$130	64%	3	1.5	3	$260	❌	❌	✅	Y / N	⭐️ 5 (92)
Cozy Mountain Cabin in Cascade, CO!	$53,033	$207	70%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (99)
Pet friendly Newly remodeled Mountain get-a-way!	$40,628	$201	54%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (144)
Rustic Log Cabin w/ Studio ~ 5 Mi to Pikes Peak!	$112,026	$434	70%	3	2.5	2	$119	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
Green Mountain Falls Retreat with HOT TUB	$37,078	$169	58%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (118)
ELK private lodge and hot tub	$31,038	$198	42%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (64)
Rockhaven- Private Cabin and Hot Tub	$81,272	$255	86%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (189)
Our Mountain Home	$40,659	$188	57%	3	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (25)
Chipita Park Cabin - pet friendly, quirky & comfy	$42,797	$225	50%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (108)
Mountain Home, Large Deck w/ Panoramic Views	$40,401	$280	39%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
The HeartRock House in Cascade	$53,527	$179	76%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (73)
Spring into adventure, your cozy base camp for fun	$97,860	$415	63%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (34)
Grandview Lodge	$59,102	$220	72%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (125)
Elite winter escape, 2 fireplaces , hot tub, views	$79,170	$271	78%	3	2	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (57)
Hot tub ☆ Fire-pit ☆ Walk to waterfalls	$53,517	$171	75%	3	3	1	$205	❌	✅	❌	Y / Y	⭐️ 5 (84)
Creekside Cowboy Cabin with 360° Mountain Views	$88,938	$243	100%	3	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (44)
Cozy Lakeside Cottage	$33,732	$195	45%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (135)
3BR Mountain Views\|Hot Tub & Firepit\|Gameroom	$64,037	$246	67%	3	3	2	$257	❌	✅	✅	Y / Y	⭐️ 4.5 (108)
At Catamount Trailhead. Mtn Views. Game room.	$51,559	$216	63%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (16)
Decks+Views+Hot Tub+Fireplaces	$77,258	$300	69%	3	3	2	$195	❌	✅	✅	Y / Y	⭐️ 5 (95)
Custom Log w/Bar, King Master, Foosball, Firepit	$95,519	$341	76%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (2)
High above the city,Black Bear Hideout.	$39,530	$183	57%	3	1.5	3	$140	❌	✅	❌	Y / Y	⭐️ 5 (98)
Cabin on Pikes Peak: Jaw-Dropping Views, Hot Tub	$105,701	$356	80%	3	2	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (74)
FOUR SEASON MOUNTAIN RETREAT W/VIEW BY CO SPRINGS	$47,263	$277	46%	3	2	7	$305	✅	❌	✅	Y / Y	⭐️ 5 (11)
3BD Cowboy Cabin Ω Pikes Peak Mountain Log Cabin	$23,765	$151	43%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Mountain Bliss Retreat: Hot Tub and Luxe Comfort!	$53,458	$218	67%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (34)
Hillside Cabin - Mt Views - Patio Decks - Loft	$70,052	$330	58%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cozy Mountain Retreat by Pikes Peak!	$56,823	$242	58%	3	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

3.76% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,217	$8,434	$12,651	$16,868	$21,085	$42,170	$126,510
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$359,920	$359,920	$359,920	$359,920	$359,920	$359,920	$359,920
Down Payment	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980
Property Appreciation	$13,497	$27,398	$41,717	$56,466	$71,657	$154,727	$642,125
Total Return	$467,614	$485,732	$504,268	$523,234	$542,642	$646,798	$1,218,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.76%

Cap Rate

7.68%

Return on Investment

19.76%

6025 Sioux Trail Cascade-Chipita Park, Colorado, 80809

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$4,217

Annual Profit

7.7%

Cap Rate

3.8%

Cash on Cash

$55,455

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $300/night at 59% occupancy.Projected nightly rate is $241/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$58,052

Avg annual revenue

63%

Avg occupancy rate

$241

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

$50k

$85k

$125k

$4,217

Profit

Revenue

$55,455

Operating Expenses

$20,889

Operating Income

$34,566

Mortgage & Taxes

$30,349

Profit (Cash Flow)

$4,217

$111,977

Cash Investment

Down Payment

$89,980

Renos & Furnishing

$8,500

Closing Costs

$13,497

Total

$111,977

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.76%

Cap Rate

7.68%

Return on Investment

19.76%

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

$21,353

Deductible property tax

$4,454

Your total deduction

$41,527

Your adjusted annual income

$150,000 - $41,527 = $108,473

Taxes on $108,473 (30%)

$32,542

Your old tax bill

$45,000

Your new tax bill

$32,542

Estimated tax savings

$12,458

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:

4,440 sqft

Year built:

1951

Size:

2,263 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 4,440 sqft

Building area: 2,263 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: None

View: Mountain(s)

Parking: -

Amenities: Dishwasher, Refrigerator

Price per square foot: $220

Lot Info

Zoning: -

Land Use: -

Parcel Number: 8316103011

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $418,439

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Manitou Springs Middle School with 6/10 star rating
High School: Manitou Springs High School with 8/10 star rating