BNBCalc Short Term Rental Rental Arbitrage Analysis 19542 West 59th Avenue, Golden, CO

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$77,490

Profit (Cash Flow)

-$3,120

Cash on Cash Return

-23.8%

Annual Revenue

$77,490

AirDNA projects $563/night at 51% occupancy ($104,872). Airbtics projects $312/night at 68% occupancy ($77,490). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $312 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,337	$76,004	$94,854	$130,109
Occupancy	59%	70%	74%	81%
Nightly Rate	$240	$287	$339	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mid Summer Night's Dream w/HotTub&Theater	$91,288	$417	58%	5	3	2	$230	❌	✅	✅	Y / Y	⭐️ 5 (73)
Charming Retreat: HotTub, FirePit, 15min>DT Denver	$64,838	$275	63%	5	3.5	2	$95	❌	✅	✅	Y / Y	⭐️ 5 (82)
Game Room- Hot Tub- Sauna & Projector!	$85,465	$297	73%	5	3	2	$265	❌	✅	✅	Y / Y	⭐️ 5 (48)
1/2 Mi to Dtwn: Golden Gem w/ Patios!	$215,608	$889	66%	5	4.5	2	$284	❌	❌	❌	Y / Y	⭐️ 5 (18)
Relaxing Family Retreat • Backyard • Fast Wifi	$51,982	$193	70%	5	3	1	$209	❌	❌	❌	Y / Y	⭐️ 5 (83)
✯Spacious Ranch with Amazing Game Room✯	$59,141	$209	76%	5	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (187)
Applewood~ Spacious~ Cozy ~ Hot Tub~ Mountain View	$101,418	$326	85%	5	4	3	$495	✅	❌	✅	Y / Y	⭐️ 5 (47)
ᨒFIREHAUSᨒHotTubᨒCinemaᨒBBQᨒGamesᨒBadminton	$111,791	$332	92%	5	3	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (45)
Amazing Mountain views in Golden	$149,970	$739	55%	5	3	4	$400	✅	✅	❌	Y / Y	⭐️ 5 (52)
Arvada Escape: 5BR, Games, Firepit, Bikes	$58,105	$227	68%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (54)
Remodeled 5 BR w/ fire pit + sauna + creek access	$56,808	$191	77%	5	3	1	$210	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy Colorado Retreat \| Arvada \| House \| Hot Tub	$66,108	$243	72%	5	2	2	$205	❌	✅	✅	Y / Y	⭐️ 5 (42)
Spacious Luxury Family Retreat *Theater Room	$52,594	$172	72%	5	4.5	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (86)
RED ROCKS HAUS \| Hot Tub \| Sauna \| GYM \| Sleeps 16	$131,206	$513	67%	5	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (90)
POOL Luxurious 4000 sqft Mtn Home Huge Game Room	$71,014	$348	54%	5	3.5	3	$340	✅	❌	❌	Y / Y	⭐️ 5 (109)
Spacious 5BR w/ 2 King 3 Queen\|15 Min to Red Rocks	$87,755	$339	68%	5	3	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (35)
LUX Home \| HotTub, Movie Room, Firepit, 15m to DEN	$76,917	$267	74%	5	3	1	$350	❌	✅	❌	Y / Y	⭐️ 5 (72)
Family Friendly \| Home Theater \| Pool Table \|	$67,537	$403	44%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (88)
La Maison Beau \| Pool \| Sauna \| Hot Tub	$68,709	$240	73%	5	3	1	$260	✅	✅	❌	Y / Y	⭐️ 5 (45)
Modern Family Retreat in Arvada	$55,468	$241	58%	5	3	1	$245	❌	❌	❌	Y / Y	⭐️ 5 (20)
Stay Groovy \| Turf Yard \| Hot Tub	$47,570	$162	73%	5	2	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (41)
Modern Family Oasis ~ 5★ Location, Games, Backyard	$50,303	$278	47%	5	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (105)
Close to Denver/Golden/Red Rocks. Fully remodeled.	$63,335	$249	69%	5	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (23)
5BR Lux Family Getaway: Ski, Hot tub, Pool & Poker	$97,746	$335	76%	5	4	1	$450	✅	✅	✅	Y / Y	⭐️ 5 (42)
Large & Cozy \| Multi-Group \| 20Min Denver/Boulder	$57,579	$276	57%	5	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
Large Groups Spacious Home!	$67,579	$245	72%	5	3.5	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (40)
GOLF HAUS! Hot Tub, Mini Putt, Fire Pit, Game Room	$69,102	$256	71%	5	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (61)
Huge Family Retreat w/Movie Theater & Game Room	$61,738	$296	55%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (61)
Explore CO - Family/Grps/Bckyrd/Fire Pit	$43,821	$131	85%	5	3	2	$230	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
5 BD Mountain Retreat - Special Monthly Rates!	$92,031	$303	81%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cheerful 5-bedroom home near Old Town Arvada	$52,916	$191	72%	5	3	1	$215	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Family Friendly Mountain Views- Hot Tub- Foosball	$92,053	$302	81%	5	3	30	$255	❌	✅	✅	Y / Y	⭐️ 5 (105)
Arvada Haven: 5bd \| 20mins RMMA & Denver \| Games	$39,086	$181	59%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
5bed Ranch home Sleeps 11 Special - Awesome Park!!	$74,534	$339	59%	5	3	2	$289	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
The Traveler's House \| Hilltop, Firepit, Gameroom	$69,943	$273	70%	5	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Welcoming home near the Foothills and Denver	$74,021	$340	59%	5	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (70)
Relaxing Foothills Retreat in Gorgeous Modern Home	$51,683	$320	43%	5	4	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (44)
DenverStays \| Stylish 5-Bedroom Home, Pets Welcome	$98,002	$353	73%	5	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (16)
Large Private Home near Red Rocks and Denver	$135,187	$491	75%	5	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (143)
Large & Stylish 5bd3ba Close to Denver & Boulder!	$95,775	$302	83%	5	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (80)

Return Metrics

-23.81% 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)	-$3,119	-$6,239	-$9,358	-$12,478	-$15,597	-$31,195	-$93,586
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	-$3,119	-$6,239	-$9,358	-$12,478	-$15,597	-$31,195	-$93,586

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.81%

Payback Period Days

Return on Investment

-23.81%

19542 W 59th Ave Golden, Colorado, 80403

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$77,490

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $563/night at 51% occupancy.Projected nightly rate is $312/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$78,943

Avg annual revenue

68%

Avg occupancy rate

$312

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

$40k

$95k

$155k

$215k

-$3,120

Profit

Revenue

$77,490

Operating Expenses

$22,074

Operating Income

$55,416

Net Effective Rent

$58,536

Profit (Cash Flow)

-$3,120

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-23.81%

Payback Period Days