BNBCalc Short Term Rental Investment Analysis 6644 Tiger Paw, Lone Tree, CO, 80124

4 bed • 3 bath • 12 guests • $818,700

BNB

Calc

Annual Revenue

$83,758

Profit (Cash Flow)

$3,962

Cap Rate

7.2%

Annual Revenue

$83,758

AirDNA projects $225/night at 64% occupancy ($52,595). Airbtics projects $247/night at 75% occupancy ($67,661). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 84% occupancy rate, $273 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,392	$66,168	$86,654	$102,914
Occupancy	69%	78%	84%	86%
Nightly Rate	$187	$225	$273	$316

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
South Denver Dog, Family, and Remote Work Friendly	$108,668	$295	98%	4	4	5	$100	❌	✅	✅	Y / Y	⭐️ 5 (38)
Hot Tub • Patio Lounge • 2 Living Areas • King Bed	$63,255	$235	70%	4	2	2	$190	❌	✅	❌	Y / Y	⭐️ 4.9 (50)
Cozy and Spacious 4BR w/ Huge Yard in Centennial	$54,198	$182	78%	4	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Cozy Retreat 4 Bedroom with Air Hockey	$65,878	$214	79%	4	2	1	$199	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Cheerful 4 Bedroom Home - Back Yard/Game Room!	$85,209	$264	86%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (117)
Centennial Relaxing Private 4BR Home, Garage, Yard	$55,122	$171	82%	4	2	1	$169	❌	❌	✅	Y / Y	⭐️ 4.6 (53)
Welcoming Coffee Haven with Family-Friendly Vibe	$172,048	$554	83%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (35)
🏞HILLS Hideaway	$83,878	$273	83%	4	2	7	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (64)
Beautiful Centennial Home - dog friendly!	$54,137	$272	51%	4	2	1	$237	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Family/Work Friendly Home in Lone Tree/Parker Home	$111,866	$531	57%	4	4	3	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (24)
4 Bedroom Ranch Home in the Heart of South Denver!	$69,188	$216	86%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Bright Centennial Home ~ 15 Mi to Downtown Denver	$65,062	$191	91%	4	3	3	$181	❌	❌	❌	Y / Y	⭐️ 5 (42)
Family Friendly 4BR/2BA by Park/Trail/Shops	$60,356	$175	89%	4	2	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (39)
Beautifully Upgraded, 2 Ensuite BR, Games, FirePit	$69,298	$283	64%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
Willow Creek Oasis with Amazing Outdoor Kitchen	$65,673	$201	86%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Luxury Retreat - Mountain View Deck and Game Room	$74,518	$254	78%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (62)
Hidden Gem - Ideal 4 Bedroom Centennial House	$92,479	$315	79%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spectacular Mountain View by DeKoevend Park	$58,284	$188	81%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
Lovely Denver Home on a Park	$98,156	$328	79%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (33)
Serene Centennial Home: Luxe Amenities Near Denver	$64,709	$272	65%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Spacious, Quiet Home in Centennial by DeKoevend	$54,123	$180	78%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (225)
Libra House - game room, 20 min to Denver	$94,459	$433	59%	4	3	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Mid-Mod Home • Chefs Kitchen • 2 Living Rms • Yard	$73,481	$242	81%	4	3	1	$159	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
4BR Centennial Charmer, Trails, Parks, DTC	$84,480	$268	82%	4	3	2	$285	❌	❌	✅	Y / Y	⭐️ 5 (29)
Modern Denver House	$98,416	$302	88%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
4Bedroom King Bed Suite Balcony & Deck Location	$49,995	$173	74%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Amazing 4 Bedroom House with nice Backyard	$63,312	$195	84%	4	3	1	$349	❌	❌	❌	Y / Y	⭐️ 5 (66)
Spacious Home	$46,147	$251	48%	4	3	2	$190	✅	❌	✅	Y / Y	⭐️ 3.6 (6)
Kid Friendly & Spacious 4BR - Great for Families	$46,077	$143	84%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (150)
★Exquisite Home Backs to Park! Complete Access★	$59,038	$190	84%	4	4	28	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Cozy Remodeled 4 bed 3 bath w/ Fire Pit	$33,672	$200	46%	4	1	30	$300	❌	❌	✅	Y / Y	⭐️ 0 (2)
House - 2024 BMW Golf Championship Castle Pines CO	$82,849	$312	70%	4	2	4	$250	✅	❌	✅	Y / Y	⭐️ 0 (3)
Willow Creek Wonder! 2-king+2-queen bd 3 Full ba!	$58,075	$243	65%	4	3	5	$199	❌	❌	✅	Y / Y	⭐️ 5 (24)
Rustic Secluded with Deck, Yard, ZenDen & Fire Pit	$51,161	$273	50%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Cozy & Spacious 4BR Home \| Wood-Burning Fireplace	$59,850	$182	86%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Modern townhouse DTC area excellent location!	$50,980	$187	73%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (14)
Gorgeous 4 bedroom in Golf Course Community	$52,017	$187	76%	4	4	30	$645	❌	❌	✅	Y / Y	⭐️ 5 (2)
30 Day Plus-HighlandsRanch-4beds-laundry-office	$54,900	$200	75%	4	4	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (1)
Urban Oasis, Four Bedroom Escape in Littleton	$49,585	$192	68%	4	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Cozy Littleton Family Home	$41,738	$148	73%	4	2	1	$179	❌	❌	✅	Y / N	⭐️ 3.2 (10)

Return Metrics

1.99% 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)	$3,962	$7,924	$11,886	$15,849	$19,811	$39,623	$118,869
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,042	$16,582	$25,647	$35,272	$45,491	$106,851	$654,960
Down Payment	$163,740	$163,740	$163,740	$163,740	$163,740	$163,740	$163,740
Property Appreciation	$24,561	$49,858	$75,915	$102,754	$130,397	$281,564	$1,168,499
Total Return	$200,306	$238,105	$277,190	$317,616	$359,440	$591,779	$2,106,069

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.99%

Cap Rate

7.22%

Return on Investment

18.37%

6644 Tiger Paw Lone Tree, Colorado, 80124

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,927/mo

Inquire about this property

Contact Agent

$818,700

Zestimate

Airbnb Investor Score

$3,962

Annual Profit

7.2%

Cap Rate

2.0%

Cash on Cash

$83,758

Annual Revenue

BNBCalc predicts this property will get $247 per night with 75% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$69,408

Avg annual revenue

75%

Avg occupancy rate

$247

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

$35k

$80k

$125k

$175k

$3,962

Profit

Revenue

$83,758

Operating Expenses

$24,569

Operating Income

$59,189

Mortgage & Taxes

$55,227

Profit (Cash Flow)

$3,962

$199,051

Cash Investment

Down Payment

$163,740

Renos & Furnishing

$10,750

Closing Costs

$24,561

Total

$199,051

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.99%

Cap Rate

7.22%

Return on Investment

18.37%

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

$38,856

Deductible property tax

$8,105

Your total deduction

$78,628

Your adjusted annual income

$150,000 - $78,628 = $71,372

Taxes on $71,372 (30%)

$21,411

Your old tax bill

$45,000

Your new tax bill

$21,411

Estimated tax savings

$23,589

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:

8,929 sqft

Year built:

1997

Size:

2,585 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,929 sqft

Building area: 2,585 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: Mountain

Parking: Garage - Attached

Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $316

Lot Info

Zoning: -

Land Use: -

Parcel Number: 223117408055

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $902,946

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $818,700

Schools

Elementary School: Wildcat Mountain Elementary School with 7/10 star rating
Middle School: Rocky Heights Middle School with 8/10 star rating
High School: Rock Canyon High School with 10/10 star rating