BNBCalc Short Term Rental Rental Arbitrage Analysis 563 Co Rd 672, Breckenridge, CO, 80424

4 bed • 3 bath • 12 guests • $5,500

BNB

Calc

Annual Revenue

$91,019

Profit (Cash Flow)

$1,186

Cash on Cash Return

10.9%

Annual Revenue

$91,019

AirDNA projects $465/night at 62% occupancy ($105,299). Airbtics projects $445/night at 56% occupancy ($91,018). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $445 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,264	$76,915	$120,791	$196,336
Occupancy	48%	56%	64%	73%
Nightly Rate	$316	$361	$498	$711

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous 4BR/4BA, hot tub, stunning mountain views	$103,073	$474	59%	4	4	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (65)
Large Mtn Home/ Relax in the Hot Tub!	$64,193	$357	46%	4	4	2	$465	❌	✅	✅	N / Y	⭐️ 4.5 (18)
Breckenridge Lakeshore Retreat - CLEAN!	$174,365	$1,094	43%	4	4.5	3	$395	✅	✅	✅	Y / Y	⭐️ 5 (116)
Serene mountain home with stunning views!	$55,413	$349	42%	4	3.5	3	$350	❌	✅	❌	Y / Y	⭐️ 5 (135)
Mtn. Home Private Hot Tub Near Breck Slopes+Hikes	$120,623	$501	63%	4	4	1	$499	❌	✅	❌	Y / Y	⭐️ 5 (69)
12 Mi to Breckenridge Ski Resort: Cabin w/ Hot Tub	$112,177	$498	56%	4	2.5	2	$310	❌	✅	✅	Y / Y	⭐️ 5 (18)
Quandary Family Hideaway - Mountain View - Hot Tub	$89,647	$487	49%	4	4.5	3	$350	❌	✅	❌	Y / Y	⭐️ 5 (51)
4BR Blue River Retreat w/Hot Tub!	$69,962	$328	57%	4	2.5	1	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (18)
Free Dogs\|Hot Tub \|Fireplace\|Views\|Week Discount	$75,323	$317	61%	4	4.5	2	$345	❌	✅	✅	Y / Y	⭐️ 5 (32)
Aspen View Beautiful Log Home	$49,934	$242	54%	4	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (130)
Gorgeous Custom Log Home! Your Own Private Spa!	$143,910	$641	60%	4	3	4	$350	✅	✅	❌	Y / Y	⭐️ 5 (6)
Near Breckinridge Colorado BearView Cabin- Alma CO	$66,829	$330	53%	4	3	2	$350	❌	✅	✅	Y / Y	⭐️ 4.5 (13)
The Perfect Mountain Getaway!!!	$77,965	$336	54%	4	3	3	$475	❌	✅	❌	Y / Y	⭐️ 5 (80)
Spacious and Bright, Close to Skiing and Hiking!	$48,996	$344	36%	4	3	3	$365	❌	✅	❌	Y / Y	⭐️ 5 (9)
Spacious Alpine Haven - Main Floor Master - W/ Hot tub	$114,489	$355	88%	4	3.5	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (139)
Breck Cabin \| Game Room & 10 minutes to Slopes	$73,733	$346	55%	4	3	2	$450	✅	❌	❌	Y / Y	⭐️ 5 (44)
Moose Lodge	$94,595	$334	75%	4	2.5	4	$320	❌	❌	❌	Y / Y	⭐️ 5 (118)
Breckenridge Hideaway Cabin	$105,338	$465	61%	4	3	1	$315	❌	✅	✅	Y / Y	⭐️ 5 (85)
5 minutes to Breck, Mtn View, Quiet location	$61,891	$216	72%	4	2.5	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (54)
Mountain cabin, private hot tub w/ amazing views!	$65,412	$254	65%	4	3	1	$350	❌	✅	❌	Y / Y	⭐️ 5 (73)
Alpine ski lodge, private hot tub & amazing view!	$47,219	$284	41%	4	3	1	$350	❌	✅	❌	Y / Y	⭐️ 5 (51)
Private Breck Retreat - 5 min to Main St	$76,568	$273	73%	4	2	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (65)
Blue River Place 360 Views & Hot Tub by Ski Resort	$93,809	$365	69%	4	3	1	$492	❌	✅	❌	Y / Y	⭐️ 5 (24)
Adobe MTN Escape \| Grill + Firepit \| South Breck	$56,017	$224	64%	4	4	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (71)
Riverside Cabin 5 Mins to Ski, Town, Trails,&More!	$68,066	$236	75%	4	3	2	$325	❌	✅	❌	Y / Y	⭐️ 5 (43)
Riverfront mins to Breck, Dogs, Decks, Fireplaces	$115,139	$800	38%	4	3.5	4	$415	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Quandary Mountain Retreat: 4 Bedroom, 4.5 Bathroom	$128,492	$571	55%	4	4.5	2	$385	❌	✅	❌	Y / Y	⭐️ 0 (1)
Private Lodge w/Steam Room, Huge Deck, Mtn Views!	$107,912	$702	42%	4	3	3	$465	✅	❌	❌	Y / Y	⭐️ 5 (63)
Monthly Rental Discounts - Dogs OK - Hot Tub	$172,271	$848	54%	4	4.5	1	$549	✅	✅	✅	Y / Y	⭐️ 5 (27)
Pets Ok \| 5 Mins to Breckenridge \| Hot Tub & Games	$130,236	$510	68%	4	3.5	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (50)
Breathtaking Views! - Mountain Aire' Getaway	$66,005	$315	55%	4	3	1	$296	❌	✅	✅	Y / Y	⭐️ 4.5 (84)
Bhava Cabin \| hot tub \| game room \| 10min to Breck	$270,781	$1,141	64%	4	3	2	$420	✅	✅	✅	Y / Y	⭐️ 5 (50)
Mountain Hideaway Cabin	$212,415	$677	85%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (33)
Breckenridge Mountain Vacation Home "Hoosier Haus"	$90,807	$435	56%	4	3.5	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (34)
Serene home in BlueRiver w/ hot tub and more!	$63,226	$388	40%	4	4	2	$723	❌	✅	✅	Y / Y	⭐️ 4.5 (92)
Breckenridge Cabin Retreat	$35,484	$273	34%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Cute house minutes from Breck skiing w/ discounts!	$47,770	$251	52%	4	3.5	2	$569	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Breckenridge Luxury Chalet with Mountain Views!	$43,381	$386	25%	4	3	5	$250	❌	❌	❌	Y / Y	⭐️ 5 (78)
Sally's Summit - Hot Tub! Forest Views!	$98,923	$466	58%	4	4	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Viking Vista Retreat Luxury Townhome: Great Views	$108,120	$404	65%	4	3.5	2	$496	❌	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

10.93% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,186	$2,372	$3,559	$4,745	$5,931	$11,863	$35,590
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	$165	$334	$509	$690	$876	$1,891	$7,849
Total Return	$1,351	$2,707	$4,069	$5,435	$6,807	$13,755	$43,440

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.93%

Payback Period Days

3340

Return on Investment

12.45%

563 Co Rd 672 Breckenridge, Colorado, 80424

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$91,019

Annual Revenue

BNBCalc predicts this property will get $445 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$95,012

Avg annual revenue

56%

Avg occupancy rate

$445

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

$35k

$110k

$190k

$270k

$1,186

Profit

Revenue

$91,019

Operating Expenses

$23,832

Operating Income

$67,186

Net Effective Rent

$66,000

Profit (Cash Flow)

$1,186

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

10.93%

Payback Period Days

3340