BNBCalc Short Term Rental Rental Arbitrage Analysis 3283 Kearney St, Denver, CO, 80207

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$121,027

Profit (Cash Flow)

$66,894

Cash on Cash Return

631.1%

Annual Revenue

$121,027

AirDNA projects $221/night at 67% occupancy ($54,081). Airbtics projects $351/night at 62% occupancy ($79,484). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $436 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,823	$77,848	$123,927	$162,610
Occupancy	50%	62%	76%	84%
Nightly Rate	$251	$336	$436	$515

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#HollyHouse, repurposed church, architectural gem!	$122,263	$488	68%	4	4.5	3	$270	❌	❌	✅	Y / Y	⭐️ 5 (60)
Large North Park Hill Home with One Car Garage	$64,275	$213	80%	4	2	31	$225	❌	❌	✅	Y / Y	⭐️ 5 (50)
Central & Modern with Hot Tub & Big Backyard/Patio	$47,206	$239	49%	4	2	2	$361	❌	✅	✅	Y / Y	⭐️ 4.5 (89)
Golfside Home in City Park	$115,725	$433	72%	4	3.5	3	$229	❌	❌	❌	Y / Y	⭐️ 5 (48)
Upscale, Spacious Farmhouse in Central Denver	$66,193	$292	60%	4	3.5	3	$230	❌	❌	❌	Y / Y	⭐️ 5 (99)
Family-friendly Serenity Paradise	$89,636	$253	93%	4	4	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (40)
The Villa	$59,504	$347	46%	4	3.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (101)
Charming 4BR near City Park-Jacuzzi & Outdoor Area	$86,664	$276	84%	4	2	3	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (51)
NEW! 4BR, 2BA house in fun & eclectic East Colfax	$35,878	$162	56%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
EXPLORE CO-Perfect for fams/groups. Close to DIA.	$54,509	$176	79%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (96)
The Lux in upscale neighborhood	$83,479	$446	49%	4	2.5	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (8)
Modern Denver Loft : Trendy Rino Art District - Cl	$53,395	$201	66%	4	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (120)
Secret Garden Retreat in Park Hill	$67,415	$263	69%	4	3.5	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (149)
Chic City Park Home \| Rooftop Deck + Skyline Views	$96,054	$325	74%	4	4	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (62)
Carmelita's Place	$43,667	$247	48%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
New! Central Home - Golf Nearby- Grill/Fenced Yard	$88,714	$358	66%	4	2	29	$204	❌	❌	✅	Y / Y	⭐️ 5 (20)
The Good Vibes House - Private shower per bedroom!	$93,801	$447	57%	4	4.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (200)
Downtown Denver Victorian Escape 🐶🏠 Dog Friendly	$72,262	$416	47%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (186)
Contemporary Comfort in Central Park	$38,479	$192	51%	4	3.5	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (159)
Downtown Denver stunning remodel, 4 bedrooms	$98,944	$490	54%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (30)
Brand New Spacious 4bd 4ba, Game Room, Deck, Patio	$125,192	$431	76%	4	4	4	$225	❌	❌	✅	Y / Y	⭐️ 5 (120)
Mile High GameHouse	$145,912	$514	76%	4	3.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
Designer Home w/ Hot Tub perfect for Snowy Season	$131,366	$412	84%	4	3.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (34)
Downing House Apt- 1889 Gem - 100% Renovated - WOW	$62,980	$300	57%	4	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (121)
Family Home With Expansive Remodeled Spaces	$97,918	$306	86%	4	3	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (17)
Congress Park I Cherry Creek I Pet/Family Friendly	$108,713	$547	53%	4	3.5	2	$265	❌	✅	✅	Y / Y	⭐️ 5 (31)
4 BR, Luxurious-Gem/Mansion in Heart of Denver	$56,825	$268	57%	4	2.5	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (42)
Great Location, Aurora and Denver!	$68,072	$235	78%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Stay in Style-Walk to the BEST Food/Bars in Denver	$115,410	$457	69%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
The Carnegie Resort(ish)	$74,544	$354	56%	4	2.5	29	$225	✅	❌	❌	Y / Y	⭐️ 5 (33)
Modern denver home-close to city park, denver zoo	$77,597	$320	64%	4	3.5	1	$248	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Mayor's Manor. Timeless Arts and Crafts beauty	$80,399	$560	39%	4	3.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (14)
SeaVilla, King, 4 Bedrooms, Airtub, Steam Shower	$74,357	$359	55%	4	3.5	1	$129	❌	✅	❌	Y / Y	⭐️ 5 (21)
Modern home, walk to City Park, near RiNo+Downtown	$135,978	$426	86%	4	4	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (19)
ParkHill Brickstone	$29,865	$240	34%	4	2	29	$395	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Cheerful private4-bed/2-bath home w/ free parking!	$49,422	$381	34%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
Kid-friendly spacious home in Historic Montclair	$85,381	$243	96%	4	3	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Tudor Cottage Bungalow	$94,867	$324	80%	4	2	29	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Denver Swim Spa Retreat	$63,651	$527	33%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Elegant and Bright 4BR Home near DTWN and RiNo	$55,246	$595	25%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (99)

Return Metrics

631.07% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$66,893	$133,787	$200,681	$267,574	$334,468	$668,937	$2,006,811
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	$66,893	$133,787	$200,681	$267,574	$334,468	$668,937	$2,006,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

631.07%

Payback Period Days

Return on Investment

631.07%

3283 Kearney St Denver, Colorado, 80207

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$121,027

Annual Revenue

BNBCalc predicts this property will get $351 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$80,293

Avg annual revenue

62%

Avg occupancy rate

$351

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

$30k

$65k

$105k

$145k

$66,894

Profit

Revenue

$121,027

Operating Expenses

$27,734

Operating Income

$93,294

Net Effective Rent

$26,400

Profit (Cash Flow)

$66,894

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

631.07%

Payback Period Days