BNBCalc Short Term Rental Investment Analysis Meadow Creek Ln, Fraser, CO, 80482

3 bed • 1.5 bath • 8 guests • $950,000

BNB

Calc

Annual Revenue

$58,468

Profit (Cash Flow)

-$26,897

Cap Rate

3.9%

Annual Revenue

$58,468

AirDNA projects $291/night at 38% occupancy ($40,388). Airbtics projects $242/night at 51% occupancy ($45,078). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,175	$41,252	$62,411	$101,642
Occupancy	45%	51%	58%	67%
Nightly Rate	$181	$209	$276	$380

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Winter Park/Fraser Condo W/Hot Tub & Mountain View	$37,722	$182	51%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (35)
Beautiful 3-bedroom home, close to skiing, hot-tub	$74,272	$396	44%	3	4	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (18)
New condo with private hot tub	$36,858	$207	45%	3	2	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (27)
Bonus Bunk Room! Hot Tub/Walk2 Restaurants/Brewery	$54,340	$306	46%	3	2	2	$185	❌	✅	❌	Y / Y	⭐️ 5 (29)
3 BD/3 BA + BunkRoom + Top Floor Spa + MTN Views	$57,282	$245	62%	3	3	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (41)
Relax and Have Fun in Our Beautiful Home	$58,985	$316	51%	3	4	2	$295	❌	✅	❌	Y / Y	⭐️ 5 (156)
Wonderful 3 bedroom, pet friendly, mt view,	$44,526	$229	51%	3	3	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Charming 3-bedroom/3-bath condo with clubhouse	$50,698	$195	68%	3	3	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (27)
3BR \| Family Friendly \| Hot Tub \| Near Winter Park	$62,463	$235	70%	3	4	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (13)
Entspannen Haus - sunny, views, hot tub, shuttle	$48,334	$379	30%	3	2	3	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Views! Hot Tub, Sauna, Deck, Huge living area!	$44,735	$203	55%	3	4	2	$275	❌	✅	❌	Y / Y	⭐️ 5 (50)
3-Story Home w/ Balcony ~ 6 Mi to Winter Park!	$41,337	$171	53%	3	3	2	$262	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
3-Story Townhome-Great Location!	$34,288	$152	55%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (85)
Minutes to Winter Park Ski Resort-Personal Hot Tub	$55,087	$220	67%	3	3	2	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (168)
Spacious Fraser Condo ~ 6 Mi to Winter Park!	$38,392	$177	54%	3	3	2	$258	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Townhome w/ Hot Tub in Fraser: Ski, Hike & Bike!	$42,441	$189	58%	3	4	2	$279	❌	✅	❌	Y / Y	⭐️ 5 (10)
Moose Manor - Fall & Winter Getaway!	$59,234	$225	70%	3	4	30	$330	❌	✅	❌	Y / Y	⭐️ 5 (24)
Mountain Townhome with Breathtaking Views	$75,748	$359	56%	3	4	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (7)
New Luxury Villa 114 - $500 Free Activities Daily	$122,280	$514	65%	3	4	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
Amazing views, well stocked mtn retreat	$35,830	$198	48%	3	3	2	$215	❌	✅	❌	Y / Y	⭐️ 4.8 (133)
Charming Mtn House - Cont. Divide Views & Hot Tub	$90,803	$443	51%	3	4	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (26)
Super Cozy Condo	$42,018	$166	67%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (44)
Mountains End (Pool and club house)	$35,898	$241	29%	3	2	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (3)
Mountain-View Townhome in Fraser: Private Hot Tub	$37,759	$150	50%	3	4	3	$336	❌	✅	❌	Y / Y	⭐️ 5 (7)
3Bed+3Bath Views\|Dog Friendly\|Free Ski Bus	$43,280	$199	56%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (36)
3 bed 3 bath Condo with clubhouse *new kitchen	$23,112	$120	45%	3	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (147)
3/3 w/ view, garage/EV charger, w/d, near it all!	$37,749	$180	54%	3	3	2	$245	✅	✅	✅	Y / Y	⭐️ 4.8 (54)
Cozy Mountain Getaway w/ Ski Shuttle Access!	$34,271	$159	43%	3	3	2	$289	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Gorgeous Sunset Mountain View Townhome and Ski Hub	$37,238	$166	58%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Comfortable Fraser Home with great Mountain Views	$39,848	$230	37%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Pet friendly House, Minutes From Winter Park	$43,169	$253	46%	3	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (12)
Sunny Alpine Escape w/ Hot Tub + Mountain Vistas!	$53,238	$211	64%	3	3	2	$310	❌	✅	✅	Y / Y	⭐️ 4.8 (48)
219 Elk Ranch Private Hot Tub	$57,787	$423	37%	3	4	1	$379	❌	✅	❌	Y / Y	⭐️ 4.8 (8)
New-Bright Grand Park Condo w/Garage - Fraser CO	$58,182	$368	41%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (63)
205 Elk Ranch Road - Mountain Views	$56,606	$270	56%	3	4	1	$314	❌	❌	✅	Y / Y	⭐️ 4.6 (15)
12min>Winter Park\|Dog-Friendly\|Mtn View\|Sauna\|BBQ	$41,159	$192	52%	3	4	1	$297	✅	✅	✅	Y / Y	⭐️ 5 (13)
Cozy Mountain Retreat in Fraser w/ BEST clubhouse	$39,081	$183	58%	3	3	3	$195	✅	✅	❌	Y / Y	⭐️ 4.9 (46)
Spacious, remodeled 3 bed ground floor mountain	$24,950	$184	35%	3	2	1	$115	✅	✅	❌	Y / Y	⭐️ 5 (7)
Cozy & Close to Winter Park - Hot Tub & Pool	$28,476	$151	50%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (44)
Comfortable 3 bed views of Byers Peak washer/dryer	$39,748	$296	35%	3	3	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-11.85% 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)	-$26,896	-$53,793	-$80,689	-$107,586	-$134,483	-$268,966	-$806,898
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$951,603	$954,061	$957,400	$961,646	$966,827	$1,007,754	$1,499,000

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.85%

Cap Rate

3.91%

Return on Investment

4.82%

Meadow Creek Ln Fraser, Colorado, 80482

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$806,700

Zestimate

-40

Airbnb Investor Score

-$26,896

Annual Profit

3.9%

Cap Rate

-11.9%

Cash on Cash

$58,468

Annual Revenue

BNBCalc predicts this property will get $242 per night with 51% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$48,480

Avg annual revenue

51%

Avg occupancy rate

$242

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

$55k

$90k

$125k

-$26,897

Profit

Revenue

$58,468

Operating Expenses

$21,281

Operating Income

$37,187

Mortgage & Taxes

$64,084

Profit (Cash Flow)

-$26,897

$226,875

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$8,375

Closing Costs

$28,500

Total

$226,875

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.85%

Cap Rate

3.91%

Return on Investment

4.82%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$122,167

Your adjusted annual income

$150,000 - $122,167 = $27,833

Taxes on $27,833 (30%)

$8,350

Your old tax bill

$45,000

Your new tax bill

$8,350

Estimated tax savings

$36,650

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:

2024

Size:

1,042 sqft

Type:

CONDO

Parking:

Heating:

Radiant Floor

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: -

Building area: 1,042 sqft

Garage: No

Heating: Radiant floor

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 158720323009

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $806,700

Schools

Elementary School: Fraser Valley Elementary School with 6/10 star rating
Middle School: East Grand Middle School with 6/10 star rating
High School: Middle Park High School with 5/10 star rating