property-location

811 Crestwood Dr Glenwood Springs, Colorado

2 bed • 1 bath • 4 guests

Monthly Rent

$68,275

Annual Revenue

Median of 25 comps selected by Barry, creator of this analysis.

Avg Daily Rate
$312
Occupancy
60%

$10k

$75k

$135k

$205k

Hot Tub & Sauna, Firepit, Patio, Views, Romantic
$203,201
$510
94%
22422$240❌✅❌Yes / Yes❌⭐️ 4.99 (158)Profile
Moon River - Aspen Luxury @ Glenwood Springs Price
$109,030
$294
90%
23423$172❌✅❌Yes / Yes✅⭐️ 4.92 (104)Profile
Contemporary Retreat by Roaring Fork River with AC
$106,132
$302
84%
23622$130❌❌✅Yes / Yes❌⭐️ 4.97 (358)Profile
Charming, Historic! Walking Distance to Town!
$103,378
$304
84%
23422$115❌❌✅Yes / Yes❌⭐️ 4.84 (177)Profile
Riverside w/patio + views
$97,915
$263
89%
2241.52$115❌❌✅Yes / Yes❌⭐️ 4.98 (244)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,245/mo

Avg profit / month

$407/mo

Best profit month

Jul $1,940

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

105.03%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.