BNBCalc Short Term Rental Rental Arbitrage Analysis 96 S Depew Dr, Lakewood, CO, 80226

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$48,388

Profit (Cash Flow)

-$7,799

Cash on Cash Return

-90.7%

Annual Revenue

$48,388

AirDNA projects $200/night at 70% occupancy ($51,134). Airbtics projects $207/night at 64% occupancy ($48,387). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,550	$45,847	$69,180	$94,103
Occupancy	54%	66%	76%	90%
Nightly Rate	$161	$184	$241	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 3 bed 2 bath house w/ garage near Belmar!	$49,920	$142	92%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (89)
Modern Home Near Downtown-Long Term Stay Discounts	$38,997	$143	69%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (60)
Family Friendly Mid-Mod Retreat	$54,572	$174	83%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (85)
Spacious home in Lakewood near downtown Denver	$45,239	$133	82%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
3-bedroom- Beautiful home in Denver	$49,397	$183	73%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (53)
Cozy Modern WFH & Family Friendly Home w/ Hot Tub	$63,956	$312	55%	3	2	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (43)
DenverStays \| Luxurious 3BD/3.5 BA by Sloan's Lake	$63,435	$214	75%	3	3.5	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (111)
Townhome - Close to Red Rocks and Downtown	$51,050	$205	65%	3	3.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy Convenient Pet-Friendly Colorado Living	$46,143	$186	64%	3	1.5	1	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
The Greenhouse \| Rooftop Oasis	$72,739	$338	57%	3	4	2	$199	❌	✅	❌	Y / Y	⭐️ 5 (35)
Lakewood/Denver home in perfect location!	$35,961	$147	66%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Cozy Retreat in Belmar Mall	$46,096	$229	53%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
Red Rocks I Foothills I Denver I 3 bd Townhome	$69,091	$217	82%	3	4	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (10)
Sloan's Lake Getaway	$46,120	$183	66%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (46)
Hot Tub, Bocce, BBQ & Vineyard at Cozy Wine Villa	$33,923	$158	56%	3	2	1	$75	❌	✅	❌	Y / Y	⭐️ 5 (250)
Lakewood Retreat \| Near Belmar	$49,372	$153	87%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (41)
1930s Bungalow: Salt Water Pool, Big Yard, Hot Tub	$60,024	$159	100%	3	2	1	$95	✅	✅	✅	Y / Y	⭐️ 5 (201)
Enjoy Denver! Rooftop & Easy Light-rail Access	$48,857	$205	61%	3	2.5	2	$158	❌	❌	❌	Y / Y	⭐️ 5 (99)
Modern Home w/ Mountain Views	$47,093	$135	90%	3	3.5	7	$300	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern Retreat \| Near Downtown Denver \| Sleeps 7!	$22,772	$183	34%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Newly Remodeled Denv	$32,657	$266	33%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Charming 3/2 Cottage by Downtown, Pet-Friendly!	$29,494	$175	45%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (18)
Villa Solana – Luxury Near Red Rocks & Downtown	$65,100	$245	71%	3	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (100)
Spacious Simple Home Perfect For All	$41,656	$237	46%	3	2	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Lakewood Home	$55,500	$249	60%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (145)
Newer, Spacious & Cozy - Pet and Family Friendly!	$55,610	$214	71%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Home Sweet Home	$46,943	$254	48%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Mid Century Modern Townhome near Sloan’s Lake	$98,767	$387	68%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stunning Getaway for Couples, Families, and Nomads	$64,824	$173	100%	3	2	30	$180	❌	❌	✅	Y / Y	⭐️ 5 (44)
Updatd, Modern and Cozy home! Centrally Located.	$66,764	$252	70%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Folklore Americana	$24,748	$161	42%	3	1	29	$0	❌	❌	✅	Y / Y	⭐️ 5 (331)
Modern 3-br Denver stay that's perfect for you!	$42,179	$172	67%	3	2.5	29	$295	❌	❌	✅	Y / Y	⭐️ 5 (11)
Foothills I Red Rocks I W Denver 3bd 2ba Townhome	$97,579	$275	94%	3	4	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Lakewood Living: 15 DEN,Train,FREE WINE,Gym	$39,726	$162	67%	3	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
>\|E Warner Place\|<Wine-Treadmill-11 min to airport	$47,463	$141	81%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4 (12)
Denver Bungalow/BBQ&FirePit/3b2b	$39,031	$172	62%	3	1.5	29	$125	❌	❌	✅	Y / Y	⭐️ 0 (2)
Modern 3 BR Townhouse near Sloan's lake!	$40,251	$235	46%	3	3.5	4	$225	❌	❌	❌	Y / Y	⭐️ 5 (64)
Luxury Townhome Monthly Stay w/Garage & Fast Wi-Fi	$39,891	$173	63%	3	3.5	29	$250	❌	❌	❌	Y / Y	⭐️ 5 (117)

Return Metrics

-90.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,798	-$15,597	-$23,396	-$31,195	-$38,994	-$77,988	-$233,965
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$7,798	-$15,597	-$23,396	-$31,195	-$38,994	-$77,988	-$233,965

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-90.68%

Payback Period Days

Return on Investment

-90.68%

96 S Depew Dr Lakewood, Colorado, 80226

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Lakewood

Zoning

Laws

$48,388

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 70% occupancy.Projected nightly rate is $207/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$49,263

Avg annual revenue

64%

Avg occupancy rate

$207

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

$20k

$45k

$70k

$100k

-$7,799

Profit

Revenue

$48,388

Operating Expenses

$18,290

Operating Income

$30,097

Net Effective Rent

$37,896

Profit (Cash Flow)

-$7,799

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-90.68%

Payback Period Days