BNBCalc Short Term Rental Rental Arbitrage Analysis 96 S Depew Dr, Lakewood, CO, 80226

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$79,879

Profit (Cash Flow)

$12,363

Cash on Cash Return

143.8%

Annual Revenue

$79,879

AirDNA projects $187/night at 62% occupancy ($42,346). Airbtics projects $214/night at 66% occupancy ($51,587). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 81% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,028	$44,935	$81,799	$102,139
Occupancy	53%	63%	81%	90%
Nightly Rate	$161	$190	$270	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious home in Lakewood near downtown Denver	$42,116	$122	86%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Cozy Villa near Red Rocks Downtown and Belmar	$63,053	$261	64%	3	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (93)
Sloan's Lake Getaway	$34,307	$165	55%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (43)
Townhome - Close to Red Rocks and Downtown	$43,332	$186	62%	3	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (17)
Red Rocks I Foothills I Denver I 3 bd Townhome	$57,288	$191	76%	3	4	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (9)
DenverStays \| Luxurious 3BD/3.5 BA by Sloan's Lake	$56,040	$193	73%	3	4	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (92)
Denver Townhome! Rooftop & Easy Light-rail Access	$53,075	$233	59%	3	3	1	$158	❌	❌	❌	Y / Y	⭐️ 5 (80)
Cozy Lakewood Home	$58,622	$273	58%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (144)
Modern 3 BR Townhouse near Sloan's lake!	$72,867	$286	68%	3	4	4	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Hot Tub, Vineyard, BBQ, Bocce \| Wine-Theme Retreat	$30,515	$134	59%	3	2	1	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (236)
Modern Home Near Downtown-Long Term Stay Discounts	$49,763	$175	73%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Modern 3-br Denver stay that's perfect for you!	$49,703	$194	70%	3	3	29	$295	❌	❌	✅	Y / Y	⭐️ 5 (9)
Foothills I Red Rocks I W Denver 3bd 2ba Townhome	$87,459	$278	83%	3	4	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Cheerful 3BR Getaway House w/ hot tub close to DT	$53,936	$273	53%	3	3	2	$95	❌	✅	❌	Y / Y	⭐️ 4.9 (59)
Family Friendly Mid-Mod Retreat	$55,313	$157	93%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (70)
3-bedroom- Beautiful home in Denver	$42,367	$197	58%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Mid Century Modern Townhome near Sloan’s Lake	$98,767	$387	68%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Greenhouse \| Rooftop Oasis	$86,465	$382	61%	3	4	2	$199	❌	✅	❌	Y / Y	⭐️ 5 (26)
Cozy & Conveniently located - Pet Friendly	$39,147	$166	61%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Lakewood/Denver home in perfect location!	$37,725	$119	83%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Stylish 3 bed 2 bath house w/ garage near Belmar!	$46,028	$125	97%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Cozy Retreat in Belmar Mall	$52,304	$243	57%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
1930s Denver Bungalow With Big Backyard & Hot Tub	$63,312	$168	100%	3	2	1	$95	❌	✅	✅	Y / Y	⭐️ 5 (164)
W Denver Mid-Century - Near Mile Hi & Ball Arena	$31,622	$270	32%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Folklore Americana	$24,748	$161	42%	3	1	29	$0	❌	❌	✅	Y / Y	⭐️ 5 (331)
Newly Remodeled Denv	$41,270	$326	34%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.3 (15)
Luxury Lakewood Living: 15 DEN,Train,FREE WINE,Gym	$39,726	$162	67%	3	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Modern Home w/ Mountain Views	$43,191	$133	81%	3	4	7	$300	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cozy Modern WFH & Family Friendly Home w/ Hot Tub	$71,889	$299	65%	3	2	2	$50	❌	✅	❌	Y / Y	⭐️ 4.9 (43)
Spacious Simple Home Perfect For All	$40,487	$224	48%	3	2	2	$189	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
>\|E Warner Place\|<Wine-Treadmill-11 min to airport	$47,463	$141	81%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4 (12)
Stunning Getaway for Couples, Families, and Nomads	$65,080	$174	100%	3	2	30	$180	❌	❌	✅	Y / Y	⭐️ 5 (44)
DEN COw - Modern, Clean, Elegant 3 BR House	$33,269	$101	90%	3	1	29	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Luxury Townhome Monthly Stay w/Garage & Fast Wi-Fi	$33,496	$176	52%	3	4	29	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (117)
3/2 Cottage by Downtown, Broncos Stadium, Ball Are	$35,409	$179	53%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (15)
Updatd, Modern and Cozy home! Centrally Located.	$58,702	$288	54%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
3 Bedroom Urban Condo- Spacious and Open	$30,261	$156	53%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
New Townhome with Free parking and Scenic Views	$34,074	$190	49%	3	4	30	$350	❌	❌	✅	Y / Y	⭐️ 0 (0)
Gorgeous Lakewood Townhome < 5 Mi to Denver!	$90,042	$455	51%	3	3	2	$213	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Newer, Spacious & Cozy - Pet and Family Friendly!	$71,504	$222	88%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (7)

Return Metrics

143.75% 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)	$12,362	$24,725	$37,087	$49,450	$61,813	$123,626	$370,878
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	$12,362	$24,725	$37,087	$49,450	$61,813	$123,626	$370,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

143.75%

Payback Period Days

254

Return on Investment

143.75%

96 S Depew Dr Lakewood, Colorado, 80226

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Lakewood

Zoning

Laws

$79,879

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $187/night at 62% occupancy.Projected nightly rate is $214/night at 66% occupancy.

Occupancy Rate

Top 26% 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.

$51,643

Avg annual revenue

66%

Avg occupancy rate

$214

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

$25k

$50k

$75k

$100k

$12,363

Profit

Revenue

$79,879

Operating Expenses

$22,384

Operating Income

$57,495

Net Effective Rent

$45,132

Profit (Cash Flow)

$12,363

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

143.75%

Payback Period Days

254