BNBCalc Short Term Rental Investment Analysis 675 Lionshead Pl 642, Vail, CO 81657

4 bed • 1 bath • 12 guests • $13,999,000

BNB

Calc

Annual Revenue

$282,845

Profit (Cash Flow)

-$711,933

Cap Rate

1.7%

Annual Revenue

$282,845

AirDNA projects $1,760/night at 44% occupancy ($282,844). Airbtics projects $1,131/night at 50% occupancy ($206,545). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 44% occupancy rate, $1,760 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$105,018	$205,788	$388,145	$453,871
Occupancy	43%	53%	58%	62%
Nightly Rate	$657	$1,038	$1,783	$1,951

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Mountain Home with Majestic views!	$135,274	$1,056	35%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Vail Chalet: July SALE! Dates AVAIL \| Dogs Ok	$265,718	$1,229	58%	4	3	3	$400	❌	✅	✅	Y / Y	⭐️ 5 (15)
Private Chalet w/Jacuzzi tub! Steps from ski run	$191,181	$837	61%	4	3	7	$500	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
The Lion Vail- 4 Br Modern Mountain Luxury	$324,605	$1,810	49%	4	5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Vantage Point 401: 4 bedroom + loft, 3 bath condom	$123,755	$663	51%	4	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (27)
Large top-floor Vail Condo with Views \| W405	$70,143	$376	43%	4	3	1	$445	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Vintage Vail chalet above the village!	$61,356	$280	58%	4	3	1	$385	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Cascades On Gore \| Steps From Chair Lift #20	$159,035	$534	75%	4	3	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (10)
Vantage Pt 601 \| Vail Condo With Hot Tub	$117,741	$489	58%	4	3	3	$495	✅	✅	❌	Y / Y	⭐️ 5 (3)
The Lion W303	$219,742	$1,050	53%	4	5	3	$559	✅	✅	❌	Y / Y	⭐️ 5 (1)
Life Lodge 007102 - 4bdrm on Vail Bus route	$151,441	$734	56%	4	5	3	$350	❌	✅	❌	Y / Y	⭐️ 5 (84)
Millrace 3BR+Den ~Unit 4C~ w/ Grand Hyatt Access	$417,240	$2,000	57%	4	3	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Vail CO \| Antlers at Vail \| Four Bedroom	$130,169	$995	33%	4	4	3	$387	✅	✅	❌	Y / Y	⭐️ 5 (1)
Potato Patch \| Luxury Condo \| Sweeping Views \|	$115,930	$432	65%	4	4	3	$495	✅	✅	❌	Y / Y	⭐️ 5 (12)
Wood Burning Fireplace, Walk to Vail Bike Path	$178,982	$993	49%	4	3	1	$319	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Ritz-Carlton, Hot Tub, Pool \| By InvitedHome	$310,954	$1,416	60%	4	5	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Vantage Point 503: At the Vantage Point complex i	$126,182	$663	52%	4	4	1	$0	❌	✅	❌	N / Y	⭐️ 4.9 (22)
Cascades on Gore Creek 1 ~4BR~w/ Grand Hyatt Acces	$344,040	$2,000	47%	4	4	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1)
Westhaven 4BR ~A302~ w/ Grand Hyatt Access	$373,320	$2,000	51%	4	5	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1)
4th July Ritz Condo, Pool, Hot Tub \| By	$338,383	$1,622	57%	4	5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
LIONSHEAD 4 BR, 4 baths,150 yards to Gondola,	$106,501	$661	42%	4	4	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (48)
Lionshead Village condo w/ mountain views!	$89,239	$317	72%	4	4	1	$425	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Lionshead Center \| Rooftop Hot Tub	$176,183	$804	55%	4	4	3	$475	✅	✅	❌	Y / Y	⭐️ 5 (2)
Stunning Mountain View Residence - Outdoor Pool	$201,132	$1,278	43%	4	4	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Lion E503	$306,052	$1,339	59%	4	4	3	$559	✅	✅	❌	Y / Y	⭐️ 5 (1)
Landmark Premier Residence \| L507 - Nestled at the	$191,699	$1,027	51%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (12)
Arrabelle Luxury 4 Br Condo- Close to the Mountain	$362,472	$1,834	54%	4	5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
VAIL CHALET Platinum Prop w/2 King BR~	$395,253	$1,946	55%	4	5	5	$150	❌	✅	✅	Y / Y	⭐️ 5 (1)
Gorgeous townhome w/ spectacular views of Vail mtn	$68,908	$303	60%	4	4	1	$390	❌	✅	❌	Y / Y	⭐️ 4.8 (13)
Vail Chalet-stunning design views+mountain access	$257,985	$1,130	62%	4	4	4	$395	❌	✅	❌	Y / Y	⭐️ 5 (49)
VB \| 4 BR Lionshead Penthouse - Hot Tub	$299,264	$1,421	57%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Ritz-Carlton Club Vail - 4 Bedroom Residence	$195,004	$555	96%	4	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Lionshead Condo, 1 min from base of Gondola!	$144,015	$673	55%	4	4	1	$420	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
On-Mountain Game Creek Chalet with 4br & Hot Tub	$282,846	$1,932	40%	4	5	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
West Vail Cozy Private Chalet	$109,099	$648	46%	4	3	4	$248	❌	❌	❌	Y / Y	⭐️ 3 (1)

Return Metrics

-22.04% 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)	-$711,933	-$1,423,866	-$2,135,800	-$2,847,733	-$3,559,666	-$7,119,333	-$21,358,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,199,200	$11,199,200	$11,199,200	$11,199,200	$11,199,200	$11,199,200	$11,199,200
Down Payment	$2,799,800	$2,799,800	$2,799,800	$2,799,800	$2,799,800	$2,799,800	$2,799,800
Property Appreciation	$419,970	$852,539	$1,298,085	$1,756,997	$2,229,677	$4,814,485	$19,980,247
Total Return	$13,707,036	$13,427,672	$13,161,285	$12,908,264	$12,669,011	$11,694,152	$12,621,247

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.04%

Cap Rate

1.66%

Return on Investment

-4.78%

675 Lionshead Pl 642 Vail, CO, 81657

4 bed • 1 bath • 12 guests

Purchase Price

Est. $67,145/mo

This property is for sale!

Contact Agent

-87

Airbnb Investor Score

-$711,933

Annual Profit

1.7%

Cap Rate

-22.0%

Cash on Cash

$282,845

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,760/night at 44% occupancy.Projected nightly rate is $1,131/night at 50% occupancy.

Occupancy Rate

Top 76% 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.

$198,036

Avg annual revenue

50%

Avg occupancy rate

$1,131

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

$40k

$165k

$285k

$420k

-$711,933

Profit

Revenue

$282,845

Operating Expenses

$50,450

Operating Income

$232,395

Mortgage & Taxes

$944,328

Profit (Cash Flow)

-$711,933

$3,230,020

Cash Investment

Down Payment

$2,799,800

Renos & Furnishing

$10,250

Closing Costs

$419,970

Total

$3,230,020

DSCR Ratio

Weak

0.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.04%

Cap Rate

1.66%

Return on Investment

-4.78%

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

$664,407

Deductible property tax

$138,590

Your total deduction

$2,100,205

Your adjusted annual income

$150,000 - $2,100,205 = -$1,950,205

Taxes on -$1,950,205 (30%)

-$585,061

Your old tax bill

$45,000

Your new tax bill

-$585,061

Estimated tax savings

$630,061

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: -