BNBCalc Short Term Rental Investment Analysis Lionshead Pl, Vail, CO, 81657

1 bed • 1 bath • 3 guests • $1,685,200

BNB

Calc

Annual Revenue

$87,060

Profit (Cash Flow)

-$51,616

Cap Rate

3.7%

Annual Revenue

$87,060

AirDNA projects $410/night at 62% occupancy ($92,845). Airbtics projects $342/night at 47% occupancy ($58,709). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 59% occupancy rate, $404 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,900	$67,061	$97,070	$141,542
Occupancy	35%	53%	59%	64%
Nightly Rate	$276	$320	$404	$549

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Lion W501	$117,243	$547	53%	1	2	2	$348	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Lion E202	$77,402	$545	32%	1	2	2	$348	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Lion W301	$109,863	$549	50%	1	2	2	$348	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Landmark \| L111 \| Lionshead Village	$67,593	$342	54%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
The Landmark \| L112 \| Lionshead Village	$67,117	$346	53%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
The Landmark \| L119 \| Lionshead Village	$56,766	$330	47%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
The Lion E101	$132,283	$596	54%	1	2	2	$415	✅	✅	❌	Y / Y	⭐️ 0 (0)
New kitchen, Pool, Walk to Gondola \| W109	$60,062	$353	44%	1	2	1	$155	✅	✅	❌	Y / Y	⭐️ 3 (2)
Vail 21 \| V404 \| Lionshead Village	$48,495	$250	53%	1	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (38)
Ski In and Out Condo in Lionshead Village!	$44,761	$216	53%	1	2	1	$215	✅	✅	❌	Y / Y	⭐️ 0 (3)
The Lion W401	$123,310	$554	56%	1	2	2	$348	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Landmark \| L108 \| Lionshead Village	$63,852	$286	61%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Ski-lodge hotel room Lionshead Village \| W306B	$46,360	$191	59%	1	1	1	$155	✅	✅	❌	N / Y	⭐️ 5 (4)
Westwind 306L 1BD 1BA condo	$87,264	$396	57%	1	1	1	$155	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Landmark \| L110 \| Lionshead Village	$53,099	$279	52%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
The Lion W601	$105,811	$552	46%	1	1	2	$348	✅	✅	❌	Y / Y	⭐️ 0 (0)
The Lion W202	$74,697	$550	30%	1	1	2	$348	✅	✅	❌	Y / Y	⭐️ 4 (1)
The Lion W204	$65,741	$451	36%	1	1	2	$180	✅	✅	❌	Y / Y	⭐️ 0 (0)
Newly Renovated,1br 1ba,5 min walk Lionshead base	$34,817	$100	87%	1	1	1	$175	✅	✅	❌	Y / Y	⭐️ 4.5 (189)
The Landmark \| L107 \| Lionshead Village	$63,025	$246	70%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Epic Lionshead Views! 1BD condo sleeps 4, Hot tub	$40,664	$179	59%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 5 (55)
The Landmark \| L113 \| Lionshead Village	$63,538	$280	62%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
The Landmark \| L118 \| Lionshead Village	$69,438	$279	68%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (29)
Walk to Gondola from this spacious Condo \| W208L	$61,676	$291	56%	1	1	1	$155	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
The Landmark \| L114 \| Lionshead Village	$63,244	$320	54%	1	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
The Landmark \| L115 \| Lionshead Village	$61,795	$268	63%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
The Landmark \| L117 \| Lionshead Village	$53,802	$294	50%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (2)
Vantage Point Apartments W Easy Access to Gondola	$63,078	$429	36%	1	1	1	$168	✅	✅	❌	Y / Y	⭐️ 3.5 (2)
Escape to a Romantic Fall Getaway-Lic#026194	$42,842	$203	54%	1	1	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (63)
Vail Ski-In Ski-Out Sleeps 4 with hot tub & pool	$86,063	$349	67%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (98)
The Landmark \| L109 \| Lionshead Village	$66,755	$299	61%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (6)
Fully remodeled, steps from Gondola \| W203	$47,067	$185	64%	1	1	1	$155	✅	✅	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-13.17% 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)	-$51,616	-$103,232	-$154,849	-$206,465	-$258,082	-$516,164	-$1,548,494
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,348,160	$1,348,160	$1,348,160	$1,348,160	$1,348,160	$1,348,160	$1,348,160
Down Payment	$337,040	$337,040	$337,040	$337,040	$337,040	$337,040	$337,040
Property Appreciation	$50,556	$102,628	$156,263	$211,507	$268,408	$579,567	$2,405,222
Total Return	$1,684,139	$1,684,595	$1,686,614	$1,690,241	$1,695,526	$1,748,603	$2,541,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.17%

Cap Rate

3.68%

Return on Investment

3.95%

Lionshead Pl Vail, Colorado, 81657

1 bed • 1 bath • 3 guests

Purchase Price

Est. $8,083/mo

Inquire about this property

Contact Agent

$1,685,200

Zestimate

-45

Airbnb Investor Score

-$51,616

Annual Profit

3.7%

Cap Rate

-13.2%

Cash on Cash

$87,060

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $410/night at 62% occupancy ($92,845.02). Airbtics projects $342/night at 47% occupancy ($58,709).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$60,262

Avg annual revenue

47%

Avg occupancy rate

$342

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

$15k

$55k

$90k

$135k

-$51,616

Profit

Revenue

$87,060

Operating Expenses

$24,998

Operating Income

$62,062

Mortgage & Taxes

$113,678

Profit (Cash Flow)

-$51,616

$391,846

Cash Investment

Down Payment

$337,040

Renos & Furnishing

$4,250

Closing Costs

$50,556

Total

$391,846

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.17%

Cap Rate

3.68%

Return on Investment

3.95%

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

$79,981

Deductible property tax

$16,683

Your total deduction

$410,943

Your adjusted annual income

$150,000 - $410,943 = -$260,943

Taxes on -$260,943 (30%)

-$78,283

Your old tax bill

$45,000

Your new tax bill

-$78,283

Estimated tax savings

$123,283

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:

435.6 sqft

Year built:

1972

Size:

685 sqft

Type:

CONDO

Parking:

Heating:

Baseboard, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 7

Lot size: 435.6 sqft

Building area: 685 sqft

Garage: Yes

Heating: Baseboard, electric

Pool: Yes

Fireplaces: -

Basement: No

Cooling: None

View: Mountain(s), Ski Slopes, Valley, See Remarks

Parking: Heated Garage, Underground

Amenities: Dishwasher, Disposal, Microwave, Range, Range Hood, Refrigerator, See Remarks

Price per square foot: $2,460

Lot Info

Zoning: -

Land Use: -

Parcel Number: 210107206050

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,213,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,685,200

Schools

Elementary School: Red Sandstone Elementary School with 8/10 star rating
High School: Battle Mountain High School with 5/10 star rating