1300 S Parker Rd Denver, Colorado, 80231-2187
1 bed • 1 bath • 3 guests • $88,900
$88,900
Zestimate
Est. $426/mo
Annual Revenue
$33,281
Profit (Cash Flow)
$9,286
Cap Rate
17.2%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $134/night at 68% occupancy ($33,281) Airbtics projects $104/night at 73% occupancy ($27,729)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$33,281
$33,281
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$15,635 | $86 | 43% | 1 | 1 | 6 | 1 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (51) | Profile | |
$16,864 | $65 | 66% | 1 | 1 | 4 | 2 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (121) | Profile | |
$36,354 | $114 | 81% | 1 | 1 | 3 | 2 | $80 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (88) | Profile | |
$31,788 | $83 | 96% | 1 | 1 | 4 | 1 | $35 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 5 (152) | Profile | |
$18,079 | $126 | 34% | 1 | 1 | 2 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (63) | Profile |
Return Metrics
37.6% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
37.6%
Cap Rate
17.18%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$4,219
Deductible property tax
$880
Your total deduction
-$27
Your adjusted annual income
$150,000 - -$27 = $150,027
Taxes on $150,027 (30%)
$45,008
Your old tax bill
$45,000
Your new tax bill
$45,008
Estimated tax savings
-$8
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com