BNBCalc Short Term Rental Investment Analysis 70 Agate Rd, Silverthorne, CO 80498

4 bed • 5 bath • 12 guests • $3,920,000

BNB

Calc

Annual Revenue

$108,277

Profit (Cash Flow)

-$183,910

Cap Rate

2.1%

Annual Revenue

$108,277

AirDNA projects $605/night at 49% occupancy ($108,276). Airbtics projects $510/night at 52% occupancy ($96,862). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, $605 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,370	$97,827	$142,867	$214,585
Occupancy	41%	55%	63%	70%
Nightly Rate	$342	$475	$596	$813

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Marmot Hideout- Recently Renovated 4BR private	$37,433	$119	70%	4	3	1	$450	❌	✅	❌	Y / Y	⭐️ 5 (13)
Luxurious private home in Raven Golf Club, close t	$131,428	$494	70%	4	5	1	$550	❌	✅	✅	Y / Y	⭐️ 5 (9)
Pet Friendly, Backyard w/ Mnt Views 2 Living Rooms	$144,800	$603	63%	4	2	1	$320	❌	❌	✅	Y / Y	⭐️ 5 (4)
518 Bighorn Circle	$92,403	$355	63%	4	3	1	$334	❌	✅	❌	Y / Y	⭐️ 0 (1)
Private yard, main floor master, fully stocked!	$74,181	$359	56%	4	4	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (85)
Trout House: Gateway to your Mountain Adventures!	$84,672	$379	55%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (51)
Family Vacay, Pet Friendly, Private Hot tub!	$76,613	$474	43%	4	4	1	$589	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Black Hawk Lodge - Luxurious Mountain Home	$177,427	$807	58%	4	4	3	$425	❌	✅	❌	Y / Y	⭐️ 5 (78)
New! Home on Raven Golf Course - Sauna & Hot Tub	$160,365	$1,140	38%	4	4	1	$550	✅	✅	❌	Y / Y	⭐️ 5 (2)
Luxury home, 4 bd, 4 bath, hot tub, seasonal avail	$65,145	$380	46%	4	4	3	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (6)
Legend Lake Lookout: Large Silverthorne Home - Pri	$95,244	$346	66%	4	4	1	$540	❌	✅	❌	Y / Y	⭐️ 5 (7)
Luxury Home in the Heart of Silverthorne!	$84,805	$374	60%	4	4	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (45)
Luxury Eagles Nest House, Close to Hiking and Golf	$187,429	$804	62%	4	4	1	$448	❌	❌	❌	Y / Y	⭐️ 5 (8)
Blue River Dream Near World-Class Skiing & Hiking	$44,748	$227	53%	4	4	2	$325	❌	✅	❌	Y / Y	⭐️ 5 (54)
Beautiful Home on the Golf Course, Private hot tub	$242,880	$1,034	62%	4	4	1	$459	❌	✅	❌	Y / Y	⭐️ 4.8 (8)
Private Hot Tub! Garage, Lift Chairs. Near Town	$55,222	$266	53%	4	4	2	$339	❌	✅	❌	Y / Y	⭐️ 4.8 (13)
Pet-friendly Luxury Mountain Home, Great views11SW	$219,224	$1,697	35%	4	4	1	$509	❌	❌	✅	Y / Y	⭐️ 5 (2)
Modern Mountainside Sanctuary	$72,854	$212	84%	4	4	1	$385	❌	✅	✅	Y / Y	⭐️ 4.9 (24)
Black Hawk Vista - Sleeps 10	$80,638	$352	60%	4	4	2	$425	❌	❌	❌	Y / Y	⭐️ 5 (17)
High-End Finishes, Private Hot Tub, Platinum PLAYCATION, New Listing!	$96,383	$462	57%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
On River Trail. Easy Drive to Events, Activities	$51,558	$268	49%	4	4	2	$339	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Villa at Legend Lake	$166,149	$873	52%	4	5	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Mountain Home central to 4 ski resorts with hottub	$62,854	$477	36%	4	3	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (17)
The Fun House in Silverthorne	$132,375	$519	69%	4	4	3	$325	❌	✅	❌	Y / Y	⭐️ 4.9 (13)
NEW! Mountain Escape, Stunning Views, Hottub, Cozy	$88,528	$524	45%	4	4	1	$275	❌	✅	❌	Y / Y	⭐️ 5 (7)
Gorgeous 4 Bedroom on Blue River with Private Hot	$51,979	$206	68%	4	4	2	$295	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
Colorado Mountain Escape! Brand New!	$26,260	$205	35%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (6)
Magnificent Mountain Retreat - pet friendly!	$139,577	$681	56%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
23 Fish Hawk	$150,848	$554	71%	4	4	1	$370	❌	✅	❌	Y / Y	⭐️ 0 (0)
4bdrm/3.5 Bath Home, Hot Tub Sleeps 10	$142,859	$495	78%	4	4	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (2)
Modern Mountain Retreat W Private Hot Tub	$71,535	$549	34%	4	4	1	$299	❌	✅	❌	Y / Y	⭐️ 5 (7)
Silverthorne Home w/ Hot Tub, Deck & Mtn Views!	$162,545	$539	79%	4	4	3	$227	❌	✅	❌	Y / Y	⭐️ 5 (14)
Mountain View Getaway with Hot Tub	$130,476	$609	51%	4	4	3	$350	❌	✅	❌	Y / Y	⭐️ 4.9 (11)
Home w Hot Tub ~ 7 Mi to Skiing!	$60,390	$375	44%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)
4BR Mountainview \| Hot Tub \| Sauna \| Balcony \| W/D	$87,572	$594	32%	4	4	4	$369	❌	✅	❌	Y / Y	⭐️ 4.9 (11)
NEW! Colorado Home w/ Mountain Views, Pets Allowed	$62,250	$243	70%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-20.14% 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)	-$183,910	-$367,820	-$551,730	-$735,640	-$919,551	-$1,839,102	-$5,517,306
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,136,000	$3,136,000	$3,136,000	$3,136,000	$3,136,000	$3,136,000	$3,136,000
Down Payment	$784,000	$784,000	$784,000	$784,000	$784,000	$784,000	$784,000
Property Appreciation	$117,600	$238,728	$363,489	$491,994	$624,354	$1,348,152	$5,594,868
Total Return	$3,853,689	$3,790,907	$3,731,759	$3,676,353	$3,624,803	$3,429,049	$3,997,562

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.14%

Cap Rate

2.05%

Return on Investment

-3.04%

70 Agate Rd Silverthorne, CO, 80498

4 bed • 5 bath • 12 guests

Purchase Price

Est. $18,802/mo

This property is for sale!

Contact Agent

-79

Airbnb Investor Score

-$183,910

Annual Profit

2.1%

Cap Rate

-20.1%

Cash on Cash

$108,277

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $605/night at 49% occupancy.Projected nightly rate is $510/night at 52% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$99,785

Avg annual revenue

52%

Avg occupancy rate

$510

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

$25k

$95k

$165k

$245k

-$183,910

Profit

Revenue

$108,277

Operating Expenses

$27,756

Operating Income

$80,521

Mortgage & Taxes

$264,431

Profit (Cash Flow)

-$183,910

$912,850

Cash Investment

Down Payment

$784,000

Renos & Furnishing

$11,250

Closing Costs

$117,600

Total

$912,850

DSCR Ratio

Weak

0.30

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.14%

Cap Rate

2.05%

Return on Investment

-3.04%

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

$186,047

Deductible property tax

$38,808

Your total deduction

$573,810

Your adjusted annual income

$150,000 - $573,810 = -$423,810

Taxes on -$423,810 (30%)

-$127,143

Your old tax bill

$45,000

Your new tax bill

-$127,143

Estimated tax savings

$172,143

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -