1492 Ute Forest Edwards, Colorado, 81632
3 bed • 3 bath • 9 guests

Inquire about this property
Contact Agent
$97,338
Annual Revenue
BNBCalc predicts this property will get $523 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 78% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$108,876
Avg annual revenue
58%
Avg occupancy rate
$523
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$110k
$170k
$240k
Sign up to see the data on 40 all comparables
-$23,316
Profit
Revenue
$97,338
Operating Expenses
$24,654
Operating Income
$72,684
Net Effective Rent
$96,000
Profit (Cash Flow)
-$23,316
$8,850
Cash Investment
Renos & Furnishing
$8,750
Setup Costs
$100
Total
$8,850
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-263.46%
Payback Period Days
0