BNBCalc Short Term Rental Investment Analysis 878 Darcy Jo Ln, Fruita, CO 81521

4 bed • 2.5 bath • 12 guests • $675,000

BNB

Calc

Annual Revenue

$71,354

Profit (Cash Flow)

$2,865

Cap Rate

7.2%

Annual Revenue

$71,354

AirDNA projects $235/night at 56% occupancy ($48,066). Airbtics projects $296/night at 66% occupancy ($71,354). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,327	$64,497	$103,312	$169,812
Occupancy	54%	65%	77%	86%
Nightly Rate	$196	$257	$350	$518

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Chainstay	$32,954	$197	43%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Sagebrush IV - Classic Downtown Beauty w/ Firepit!	$48,854	$184	65%	4	3	2	$322	❌	❌	✅	Y / Y	⭐️ 5 (28)
Black Bear IV - Cozy Luxe w/ Bikes & Bright Decor	$44,313	$186	53%	4	3	2	$366	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Gather Fruita	$55,606	$200	75%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (20)
Home w/ Grill ~ 4 Miles to CO National Monument!	$77,452	$353	59%	4	2	2	$202	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Sunshine IV - Beautiful Comfortable In-Town Luxury	$48,454	$188	63%	4	3	2	$351	❌	❌	✅	Y / Y	⭐️ 5 (39)
Spacious Grand Junction Home w/ Mountain View	$84,400	$524	42%	4	4	3	$387	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Views+, Ski/Hike/Golf/Hot Tub, CO Nat'l Monument!	$96,218	$322	76%	4	4	1	$190	❌	✅	❌	Y / Y	⭐️ 5 (196)
Stocked Grand Junction Home at Canyon View Park!	$87,924	$304	76%	4	3	2	$258	❌	❌	✅	Y / Y	⭐️ 4.5 (44)
NEW! Heart of Downtown: The Hill Oasis	$56,214	$178	77%	4	4	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (103)
Relax at this charming 4 bedroom Downtown Retreat	$64,008	$242	66%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (79)
Stunning Grand Junction Home Near Downtown!	$186,858	$682	72%	4	4	2	$320	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
New Listing Historic DTWN Fruita 4 bed Spacious	$37,826	$195	53%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Walk to DowntownPing-PongFirePitDartboardGrill	$52,246	$224	59%	4	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (93)
Modern 4-Bedroom home in Fruita Hot Tub	$56,760	$231	65%	4	2	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (29)
Two Units Game Table \| Great for Groups	$117,399	$340	90%	4	3	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (40)
Fruita Home Base Downtown Bike & Hike	$99,726	$488	55%	4	3	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (11)
Historic Sickenberger House	$65,551	$398	45%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
Large 4 Bedroom Home w/ Hot Tub and Fenced Yard	$69,863	$269	67%	4	3	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (41)
Welcome To Fruita!	$85,376	$322	69%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (58)
Great Views! Hot Tub & Minutes to Biking & Hiking!	$102,094	$285	90%	4	4	2	$207	❌	✅	✅	Y / Y	⭐️ 5 (76)
Cyclist Retreat	$40,535	$160	65%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (20)
2 Private Townhomes w/ 4 beds	$88,359	$299	77%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Cozy family home 4 beds 2 1/2 bath, sleep 10	$39,363	$215	47%	4	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (53)
Double the Fun w/ 2 townhouses & private hot tub!!	$89,865	$276	85%	4	3	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (34)
Great Location, Large Home with Indoor Pool & more	$105,357	$349	81%	4	3	3	$190	✅	✅	✅	Y / Y	⭐️ 4.9 (27)
Hawk IV - Deluxe, Downtown, Fenced w/Grill & Patio	$63,909	$190	84%	4	3	2	$352	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Cabin On The Hill	$58,342	$301	52%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
The Vineyard Country Farm Home at Grand Valley	$90,972	$518	46%	4	3	3	$336	❌	❌	❌	Y / Y	⭐️ 5 (26)
Pet Friendly Home w/ Epic Yard \| Hot Tub \| Views	$138,342	$561	65%	4	3	2	$240	❌	✅	✅	Y / Y	⭐️ 5 (38)
Monument Views, Hot Tub & Trails	$69,865	$208	91%	4	3	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (38)
Midtown Haven - Minutes to Hike, Bike, Wine & Shop	$42,780	$199	54%	4	2	1	$115	❌	❌	✅	Y / Y	⭐️ 5 (180)
Walkable Downtown Historic Home: A/C, Patios, BBQ	$48,928	$176	68%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (169)
Spacious Grand Junction Home Rental w/ Mtn Views!	$184,821	$580	86%	4	4	2	$186	❌	❌	✅	Y / Y	⭐️ 5 (3)
Log cabin facing Colorado National Monument	$54,333	$176	82%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (62)
1910 Reinvented	$47,000	$199	61%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Undercroft at Our Lady Fruita	$83,460	$355	64%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Serene Riverwalk Retreat	$77,828	$245	86%	4	3	2	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Resort-like Adobe At Colorado Monument!	$42,110	$159	67%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (154)

Return Metrics

1.72% 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)	$2,864	$5,729	$8,593	$11,458	$14,323	$28,646	$85,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000
Down Payment	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000
Property Appreciation	$20,250	$41,107	$62,590	$84,718	$107,510	$232,143	$963,402
Total Return	$698,114	$721,836	$746,184	$771,177	$796,833	$935,790	$1,724,342

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.72%

Cap Rate

7.17%

Return on Investment

17.93%

878 Darcy Jo Ln Fruita, CO, 81521

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $3,238/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,864

Annual Profit

7.2%

Cap Rate

1.7%

Cash on Cash

$71,354

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 56% occupancy.Projected nightly rate is $296/night at 66% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$74,589

Avg annual revenue

66%

Avg occupancy rate

$296

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

$30k

$85k

$135k

$190k

$2,865

Profit

Revenue

$71,354

Operating Expenses

$22,956

Operating Income

$48,398

Mortgage & Taxes

$45,533

Profit (Cash Flow)

$2,865

$165,875

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$10,625

Closing Costs

$20,250

Total

$165,875

DSCR Ratio

Acceptable

1.06

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.72%

Cap Rate

7.17%

Return on Investment

17.93%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$65,473

Your adjusted annual income

$150,000 - $65,473 = $84,527

Taxes on $84,527 (30%)

$25,358

Your old tax bill

$45,000

Your new tax bill

$25,358

Estimated tax savings

$19,642

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -