BNBCalc Short Term Rental Investment Analysis 7622 St Moritz Rd, Evergreen, CO, 80439

4 bed • 3 bath • 8 guests • $575,000

BNB

Calc

Annual Revenue

$65,287

Profit (Cash Flow)

$4,332

Cap Rate

7.5%

Annual Revenue

$65,287

AirDNA projects $262/night at 75% occupancy ($71,770). Airbtics projects $483/night at 59% occupancy ($104,083). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $325 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,079	$101,645	$156,476	$214,944
Occupancy	45%	60%	69%	81%
Nightly Rate	$363	$453	$603	$706

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Foothills Retreat with Hot Tub	$75,618	$429	45%	4	2	1	$300	❌	✅	✅	Y / Y	⭐️ 4.7 (113)
Spacious Mountain Meadow Home - Beautiful Views!	$124,082	$519	65%	4	4	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Fawn Haven On The Lake	$35,347	$195	47%	4	2	2	$75	❌	❌	❌	N / Y	⭐️ 4.7 (315)
Evermore Cabin	$91,664	$602	40%	4	4	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (8)
Family-friendly adventure house	$158,472	$457	93%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Conifer Charmer w/ Spectacular View on 100 Acres!	$153,631	$822	49%	4	5	2	$464	✅	❌	✅	Y / Y	⭐️ 5 (6)
The R&R Conifer Cabin	$53,454	$240	60%	4	4	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (12)
Sauna, Hot Tub & Marvelous Views	$102,863	$402	67%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 4.9 (30)
Hot Tub, Gameroom, Firepit! Amazing Views	$63,135	$267	61%	4	3	2	$249	❌	✅	❌	Y / Y	⭐️ 4.9 (49)
Evergreen Vacation Rental w/ Hot Tub on 10 Acres!	$195,977	$653	82%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (11)
New Listing - $2MM Mountain Modern Retreat	$202,405	$768	68%	4	4	30	$725	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Cozy Cabin + Writers Nook & Game Room/Hot Tub	$68,603	$284	66%	4	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (12)
Mountain Home, Creeks, New Hot Tub	$112,004	$448	66%	4	3	30	$300	❌	✅	❌	Y / Y	⭐️ 4.9 (85)
Mtn Spa Escape near Red Rocks/Hiking/Biking/Denver	$94,208	$572	45%	4	3	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (134)
Cabin the Clouds Incredible Views Hot Tub	$97,600	$416	62%	4	3	2	$260	❌	❌	✅	Y / Y	⭐️ 4.6 (16)
The Modern Mountaineer \| 2.7 acres w/ hot tub!	$104,064	$395	69%	4	3	3	$225	❌	✅	✅	Y / Y	⭐️ 4.9 (43)
West Evergreen Escape to Nature	$75,552	$400	51%	4	4	2	$245	❌	✅	❌	Y / Y	⭐️ 5 (187)
Mountain Serenity Artists Dwelling	$121,771	$450	70%	4	3	3	$260	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Conifer MTN ChaletSpring Discount *Sleeps 7	$79,451	$268	81%	4	2	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (9)
Conifer Home w/ Deck, 6 Mi to Staunton State Park!	$106,147	$661	41%	4	2	2	$310	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Conifer Cabin w/ Mountain Views on 100 Acres!	$157,200	$662	64%	4	3	3	$387	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
Cozy Cabin w/ Hot Tub, Game Room & Writer's Nook!	$69,604	$400	45%	4	1	1	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (34)
Wonder Lodge: Stellar Views, Hot Tub, Luxe	$224,047	$1,113	55%	4	4	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (27)
3 Floor cabin on the edge of National Forrest.	$48,016	$328	40%	4	4	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Spacious Evergreen Home w/ Picturesque Views	$72,857	$538	37%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (12)
Evergreen Mountain Basecamp w/Hot tub on 10 acres!	$124,631	$472	71%	4	4	2	$475	❌	✅	❌	Y / Y	⭐️ 5 (12)
Gorgeous Bear Mountain \| Hot Tub & WFH Friendly	$89,224	$478	51%	4	4	30	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
New. Elk House, Panoramic Views, Hot tub.	$44,325	$367	33%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
The Retreat Evergreen Colorado, discounts avail	$122,732	$700	46%	4	4	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (30)
Unique Evergreen Cabin w/ 2 Decks & Mountain Views	$260,911	$1,005	68%	4	3	2	$568	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
New. Elegant Colorado Cabin. Hot Tub. Lots of room	$77,782	$644	33%	4	4	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
"Oh give me a home where the buffalo roam!"	$52,219	$156	75%	4	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.6 (118)
Steller's Jay Hideaway	$68,944	$483	39%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Gorgeous Bear Mountain \| Hot Tub & WFH Friendly	$106,696	$550	53%	4	4	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Woodhaven Evergreen Retreat	$80,174	$239	90%	4	3	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (4)
Greenhaven Mountain Chalet Evergreen, CO	$64,026	$354	40%	4	4	31	$500	❌	❌	✅	Y / Y	⭐️ 5 (2)
Views! Hot Tub! Game Room! Direct Trail Access!	$147,446	$500	77%	4	3	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (22)
No Cleaning Fee! Mountain Home, Great for Groups	$36,234	$99	100%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (33)
The Mountain Retreat at Evergreen \| King bed	$74,478	$399	51%	4	3	30	$250	❌	✅	✅	Y / Y	⭐️ 5 (53)
Colorado Waterfront Home and Vacation Paradise!	$221,530	$608	76%	4	4	4	$175	❌	✅	❌	Y / Y	⭐️ 5 (12)

Return Metrics

3.02% 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)	$4,332	$8,664	$12,996	$17,329	$21,661	$43,323	$129,969
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000	$460,000
Down Payment	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000	$115,000
Property Appreciation	$17,250	$35,017	$53,318	$72,167	$91,582	$197,751	$820,675
Total Return	$596,582	$618,682	$641,314	$664,496	$688,244	$816,075	$1,525,645

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.02%

Cap Rate

7.49%

Return on Investment

19.04%

7622 St Moritz Rd Evergreen, Colorado, 80439-6701

4 bed • 3 bath • 8 guests

Purchase Price

Est. $2,758/mo

Inquire about this property

Contact Agent

$564,900

Zestimate

$65,287

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 75% occupancy ($71,770.44). Airbtics projects $483/night at 59% occupancy ($104,083).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$106,478

Avg annual revenue

59%

Avg occupancy rate

$483

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

$110k

$180k

$260k

$4,332

Profit

Revenue

$65,287

Operating Expenses

$22,167

Operating Income

$43,120

Mortgage & Taxes

$38,788

Profit (Cash Flow)

$4,332

$143,000

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$10,750

Closing Costs

$17,250

Total

$143,000

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.02%

Cap Rate

7.49%

Return on Investment

19.04%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$54,115

Your adjusted annual income

$150,000 - $54,115 = $95,885

Taxes on $95,885 (30%)

$28,765

Your old tax bill

$45,000

Your new tax bill

$28,765

Estimated tax savings

$16,235

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com