BNBCalc Short Term Rental Investment Analysis 770 Potato Patch Dr 14, Vail, CO 81657

3 bed • 3 bath • 9 guests • $2,150,000

BNB

Calc

Annual Revenue

$137,580

Profit (Cash Flow)

-$39,018

Cap Rate

4.9%

Annual Revenue

$137,580

AirDNA projects $876/night at 43% occupancy ($137,580). Airbtics projects $580/night at 56% occupancy ($118,631). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 43% occupancy rate, $876 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$83,045	$140,778	$162,421	$192,223
Occupancy	48%	58%	62%	65%
Nightly Rate	$454	$644	$696	$786

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated 3BR Mountainview \| Deck \| Pool	$88,817	$451	51%	3	3	2	$206	✅	✅	❌	Y / Y	⭐️ 4.5 (71)
Vail Townhome w/ Garden Patio + Mountain Views!	$174,542	$705	64%	3	4	4	$269	❌	❌	❌	Y / Y	⭐️ 5 (37)
Roomy Vail Townhome w/ Private Deck	$46,533	$184	62%	3	3	1	$345	❌	✅	❌	Y / Y	⭐️ 4.7 (7)
3BD/3.5BA TOWNHOME, FREE BUS OR WALK TO TOWN	$171,507	$811	56%	3	4	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Contemporary Vail Condo	$188,286	$648	79%	3	4	4	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Mountain Modern Family Luxury 10m walk to ski lift	$123,429	$672	48%	3	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (30)
Cozy Condo < 2 Mi to Vail Village & Ski Resort!	$182,801	$784	62%	3	2	2	$207	✅	❌	❌	Y / Y	⭐️ 4.8 (105)
Gorgeously Renovated Property, Near shuttle, Pool	$99,622	$640	41%	3	2	2	$266	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Vail - Modern Ski Townhouse	$106,611	$452	60%	3	4	5	$275	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy Vail Condo, Savoy Villas #012890	$77,109	$462	45%	3	4	7	$425	❌	❌	❌	Y / Y	⭐️ 4.8 (52)

Return Metrics

-7.75% 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)	-$39,017	-$78,035	-$117,052	-$156,070	-$195,087	-$390,175	-$1,170,525
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$21,121	$43,546	$67,353	$92,630	$119,465	$280,605	$1,720,000
Down Payment	$430,000	$430,000	$430,000	$430,000	$430,000	$430,000	$430,000
Property Appreciation	$64,500	$130,935	$199,363	$269,843	$342,439	$739,420	$3,068,614
Total Return	$476,604	$526,446	$579,664	$636,403	$696,816	$1,059,850	$4,048,088

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.75%

Cap Rate

4.93%

Return on Investment

9.26%

770 Potato Patch Dr 14 Vail, CO, 81657

3 bed • 3 bath • 9 guests

Purchase Price

Est. $10,312/mo

This property is for sale!

Contact Agent

-19

Airbnb Investor Score

-$39,017

Annual Profit

4.9%

Cap Rate

-7.8%

Cash on Cash

$137,580

Annual Revenue

BNBCalc predicts this property will get $580 per night with 56% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$125,925

Avg annual revenue

56%

Avg occupancy rate

$580

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

$45k

$90k

$140k

$190k

-$39,018

Profit

Revenue

$137,580

Operating Expenses

$31,565

Operating Income

$106,015

Mortgage & Taxes

$145,032

Profit (Cash Flow)

-$39,018

$503,250

Cash Investment

Down Payment

$430,000

Renos & Furnishing

$8,750

Closing Costs

$64,500

Total

$503,250

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.75%

Cap Rate

4.93%

Return on Investment

9.26%

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

$102,041

Deductible property tax

$21,285

Your total deduction

$253,222

Your adjusted annual income

$150,000 - $253,222 = -$103,222

Taxes on -$103,222 (30%)

-$30,967

Your old tax bill

$45,000

Your new tax bill

-$30,967

Estimated tax savings

$75,967

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: -