BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1492 Ute Forest Ln, Edwards, CO, 81632

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$97,338

Profit (Cash Flow)

-$23,316

Cash on Cash Return

-263.5%

Annual Revenue

$97,338

AirDNA projects $533/night at 50% occupancy ($97,337). Airbtics projects $523/night at 58% occupancy ($110,793). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $533 rate per night.

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

Percentiles25%50%75%90%
Revenue$51,568$93,733$172,832$252,177
Occupancy50%57%65%73%
Nightly Rate$275$436$693$902

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Walk Anywhere in Edwards, Easy Drive to Vail & BC
$87,608
$345
66%
341$200✅✅❌Y / Y⭐️ 4.9 (25)
"Pelican Peak" 3 bdrm condo Edwards near Vail/BC
$55,096
$238
61%
321$150❌❌❌Y / Y⭐️ 5 (146)
Awesome Vail Valley Condo
$62,544
$225
71%
323$175✅✅❌Y / N⭐️ 5 (11)
Peaceful 3 bedroom overlooking the town of Eagle!
$73,111
$243
79%
321$150❌❌✅Y / Y⭐️ 5 (122)
Ski Vail & Beaver Creek and Summer Fun at the Lake
$70,925
$276
65%
323$175❌❌❌Y / Y⭐️ 4.7 (13)
Riverfront Lodge 106
$148,545
$702
54%
322$338✅✅❌Y / Y⭐️ 0 (0)
Ski-In 3 Bedroom Condo with Jacuzzi Tub & Balcony
$136,079
$845
44%
322$0✅✅❌Y / Y⭐️ 0 (0)
Inviting Mountain Condo w/ Balcony in Vail Valley!
$194,323
$728
72%
322$310❌❌❌Y / Y⭐️ 4.7 (14)
Highlands Slopeside 200
$127,095
$641
47%
342$510✅✅❌Y / Y⭐️ 0 (0)
Ski-in/Ski-out at Highlands Skiway - Chalet Verve
$187,209
$1,023
50%
343$0❌✅❌Y / Y⭐️ 5 (4)
Whisky Creek Lodge
$86,884
$451
52%
343$210❌✅✅Y / Y⭐️ 4.9 (69)
Walkable Dtwn Condo ~ 5 Miles to Beaver Creek Ski!
$119,106
$309
98%
323$336❌❌❌Y / Y⭐️ 4.6 (21)
3 bedroom, 2 bathroom home with relaxing patio
$86,561
$427
55%
322$150❌❌✅Y / Y⭐️ 4.8 (15)
Cedar Blue! Mountain Living at its best! 3 Bed/ 2
$95,500
$443
53%
321$337✅✅✅Y / Y⭐️ 4.8 (28)
Ridgepoint Townhome 169
$88,423
$420
50%
342$489✅✅❌Y / Y⭐️ 0 (0)
Ridgepoint Townhome 198
$103,556
$429
56%
342$489✅✅❌Y / Y⭐️ 5 (2)
Highlands Slopeside 509
$124,097
$479
66%
342$510✅✅❌Y / Y⭐️ 5 (1)
Snowcloud 511
$167,656
$910
48%
342$594❌✅❌Y / Y⭐️ 5 (3)
Riverfront Lodge 300
$107,387
$703
37%
322$338✅✅❌Y / Y⭐️ 5 (3)
Basecamp Townhome 07
$142,575
$785
44%
342$510❌❌❌Y / Y⭐️ 5 (1)
Beaver Creek CO | The Pines Lodge | 3 Bedroom
$120,848
$1,569
19%
342$307✅✅❌Y / Y⭐️ 0 (0)
Modern 3BR Mountainview | Fireplace | W/D
$46,633
$362
35%
342$239❌❌❌Y / Y⭐️ 4.8 (44)
The Charter L332
$121,247
$610
51%
342$293✅✅❌Y / Y⭐️ 0 (0)
New Year's Calls! Pet Friendly, Hot Tub, Fire Pit!
$234,865
$691
92%
344$250❌✅✅Y / Y⭐️ 4.9 (40)
Beaver Creek Landing 202 | Ski-In/Out Condo
$169,758
$673
64%
342$495✅✅❌Y / Y⭐️ 5 (1)
127 Ridgepoint
$59,360
$323
48%
342$262✅✅❌Y / Y⭐️ 4.9 (17)
3 bed/2 bath Top Floor Private, Updated Mtn Condo
$57,934
$267
58%
323$225❌❌❌Y / Y⭐️ 5 (86)
Open, bright home. Hidden in the middle of it all.
$64,841
$269
64%
325$275❌❌❌Y / Y⭐️ 4.8 (61)
Eagle River Villa
$70,696
$242
77%
322$150✅✅❌Y / Y⭐️ 5 (17)
Ski-In Ski-Out Townhome In Beaver Creek
$238,156
$1,248
51%
341$168❌❌❌Y / Y⭐️ 5 (1)
3bd Riverfront Condo, 1 mi from Beaver Creek
$67,126
$239
73%
323$150✅✅❌Y / Y⭐️ 4.8 (87)
The Iconic Vail Ski Dome, Free parking for skiers!
$105,846
$462
61%
322$225❌❌✅Y / Y⭐️ 4.9 (72)
Cozy 3br/2ba West Vail Townhome- on Free Bus Route
$65,582
$275
65%
323$160❌❌❌Y / Y⭐️ 5 (167)
Guest Level with Mountain View
$50,441
$209
65%
312$90❌❌❌Y / Y⭐️ 5 (78)
Luxury 3 Bedroom Condo In Vail/Lionshead Village
$216,587
$902
65%
343$285✅✅❌Y / Y⭐️ 5 (15)
Luxury Vail 3 bedroom getaway
$94,192
$511
50%
323$225❌✅✅Y / Y⭐️ 5 (20)
Family Friendly Townhome - Steps to Free Bus Stop
$45,733
$192
64%
322$150❌❌❌Y / Y⭐️ 4.9 (102)
Minturn River Cabin with Hot Tub with NEW A/C
$111,091
$557
54%
323$200❌✅❌Y / Y⭐️ 4.8 (48)
SunVail 24D - Pristine Newly Remodeled Condo, Heat
$76,399
$329
63%
322$266✅✅❌Y / Y⭐️ 5 (51)
Edwards Hot Tub Heaven - 5 minute walk to downtown
$73,449
$382
51%
322$160❌✅✅Y / Y⭐️ 5 (65)

Return Metrics

-263.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$23,316-$46,632-$69,949-$93,265-$116,581-$233,163-$699,490
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-$23,316-$46,632-$69,949-$93,265-$116,581-$233,163-$699,490

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-263.46%

Payback Period Days

0

Return on Investment

-263.46%

property-location

1492 Ute Forest Edwards, Colorado, 81632

3 bed • 3 bath • 9 guests

Agent

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

              🤩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service