BNBCalc Short Term Rental Rental Arbitrage Analysis 6605 Ward Rd

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$39,936

Profit (Cash Flow)

$1,144

Cash on Cash Return

18.0%

Annual Revenue

$39,936

AirDNA projects $154/night at 69% occupancy ($38,810). Airbtics projects $154/night at 71% occupancy ($39,935). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,474	$35,655	$49,757	$78,756
Occupancy	59%	70%	82%	93%
Nightly Rate	$119	$134	$159	$224

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright Arvada Townhome w/ Deck + Grill!	$116,797	$383	82%	2	3	2	$154	❌	❌	❌	Y / Y	⭐️ 5 (18)
Black Brick Suite Top Shelf	$49,798	$220	59%	2	2	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Easily accessible Arvada townhome.	$24,527	$133	49%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (195)
2 Bedroom Private Whole Level Near Old Town Arvada	$35,083	$124	75%	2	2	1	$95	❌	❌	❌	N / Y	⭐️ 5 (115)
The Farmhouse At Arvada Acres	$31,710	$143	58%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Family Townhome Near Mountains & Olde Town Arvada	$58,049	$208	75%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (70)
Lovely Lake condo near downtown Denver, Colorado	$26,759	$107	65%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Spacious Guest Suite	$23,745	$74	87%	2	2	2	$15	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Modern 2 Bed/2BA House - walkable to Olde Town!	$52,175	$202	70%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (52)
Entire 2bd/2ba Midcentury Home; Walk to Olde Town!	$33,468	$163	55%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (163)
Homey House a Short walk to Old Town	$38,712	$152	68%	2	2	3	$115	❌	❌	✅	Y / Y	⭐️ 4.7 (52)
Olde Town Arvada Getaway	$46,307	$311	40%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Historic Home Clean Modern Discounts ADA Friendly	$42,730	$191	59%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (121)
Colorful Casa Frida 10m downtown	$24,999	$79	83%	2	3	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
Enjoy Day Trips to the Mountains and Downtown DEN!	$39,630	$164	65%	2	2	10	$160	❌	❌	✅	Y / Y	⭐️ 5 (4)
Olde Town Oasis	$83,665	$269	83%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Peaceful Autumn Basecamp Near Old Town Arvada	$17,437	$73	56%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Comfy-Family size Townhouse in Arvada 3Bed-2Bath	$42,504	$134	81%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cozy Garden Level Guest Suite	$29,032	$139	56%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (40)
TownHOUSE ~Hidden Gem near Denver	$43,846	$120	93%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (144)
Black Brick Suite	$26,376	$122	55%	2	1	1	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Arvada 2 King Beds Private with Yard	$33,318	$107	71%	2	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
Ralston Creek Bungalow	$48,173	$156	82%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (55)
Colorado Barndominium	$90,681	$399	61%	2	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (53)
Modern Pineapple\|Close to Denver and Mountains\|	$35,849	$135	68%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Olde Town Arvada Suite	$27,803	$128	57%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (75)
Charming Arvada House Close To Red Rocks+Mountains	$44,141	$119	95%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (332)
Olde Town Arvada and Red Rocks 2 bedroom	$26,551	$76	93%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (206)
Private Apartment 2 bedrooms, Desk & Laundry	$24,601	$81	80%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Newly Renovated Private Suite - Olde Town Arvada	$47,162	$132	94%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (98)
Arvada Haven: Bright Apt B in a Prime Location	$42,627	$137	80%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Close to mountains\|15 min toDT Denver\|Pet Friendly	$46,355	$142	84%	2	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Shine on 51st \| Midcentury basement charmer	$35,598	$121	75%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (73)
Spacious home near DT & mountains	$30,120	$125	61%	2	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Luxury suite near Golden/Boulder/Red Rocks, Mtns!	$26,305	$96	73%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (128)
The Perfect Colorado Getaway!	$36,601	$156	62%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Georgie's Guesthouse	$45,168	$130	94%	2	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (81)
Simply Peaceful \| Central to mountains & Denver!	$24,983	$111	58%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Close to Everything! ★ Beautiful Boho! ★ Spacious!	$39,359	$146	70%	2	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (90)
Newly Renovated Home All New Furniture	$46,066	$158	77%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (25)

Return Metrics

18.01% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,144	$2,288	$3,432	$4,576	$5,720	$11,441	$34,323
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	$1,144	$2,288	$3,432	$4,576	$5,720	$11,441	$34,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.01%

Payback Period Days

2027

Return on Investment

18.01%

6605 Ward Rd Arvada, Colorado, 80004

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,650

Zestimate

Arvada

Zoning

Laws

$39,936

Annual Revenue

BNBCalc predicts this property will get $154 per night with 71% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$38,620

Avg annual revenue

70%

Avg occupancy rate

$158

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

$10k

$45k

$80k

$120k

$1,144

Profit

Revenue

$39,936

Operating Expenses

$17,192

Operating Income

$22,744

Net Effective Rent

$21,600

Profit (Cash Flow)

$1,144

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

18.01%

Payback Period Days

2027