BNBCalc Short Term Rental Investment Analysis 1300 S Parker Rd # 6

1 bed • 1 bath • 3 guests • $88,900

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$33,281

Profit (Cash Flow)

$9,278

Cap Rate

17.2%

Annual Revenue

$33,281

AirDNA projects $134/night at 68% occupancy ($33,281). Airbtics projects $104/night at 73% occupancy ($27,729). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,016	$27,463	$37,098	$46,153
Occupancy	61%	77%	84%	91%
Nightly Rate	$81	$93	$114	$131

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleek and Stylish Home Renovated	$15,635	$86	43%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Chill, warm, homely private suiteツ	$16,864	$65	66%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.6 (121)
Charming Townhouse in Aurora	$36,354	$114	81%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (88)
Charming + Central Garden Level Guest Suite	$31,788	$83	96%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (152)
Newly Renovated Private Garden Suite	$18,079	$126	34%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Centrally Located Private Suite w/ BBQ, Ping-Pong	$24,213	$84	69%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (573)
Cozy Guest Suite in Montclair!	$22,479	$74	83%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cozy Modern Condo w Vaulted Ceilings in Glendale	$23,510	$68	91%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (223)
Red Door Hideaway - 1 bedroom, 1 bathroom basement	$24,741	$75	86%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cozy Private Room	$20,169	$65	83%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (155)
Luxe Denver Condo w/ Community Patio & Grill	$38,461	$253	39%	1	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (7)
Retro Pad by DU in Virginia Village	$28,578	$89	81%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (380)
Private Music Getaway (Easy Access)	$20,258	$62	84%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.9 (102)
Stylish DU Apt/Business Travelers Welcome/Sleeps 4	$22,897	$93	60%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Cozy Remodeled Tiny House	$28,892	$89	83%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
The Hoppy Haven	$31,840	$110	75%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (173)
Plush Garden Retreat Near DU/DTC/High Line Trail	$26,096	$80	87%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (139)
Conveniently Located Suite With Great Features!	$40,734	$122	90%	1	1	1	$21	❌	❌	❌	N / Y	⭐️ 4.9 (86)
Private suite in the Hale neighborhood	$26,899	$106	64%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (40)
Private Cory-Merrill Garden Level Apartment	$32,806	$200	42%	1	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Luxury In Lynwood	$26,847	$92	76%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.9 (66)
Private Basement Unit in Denver	$34,854	$107	89%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
1BD Condo in SE Den, perfect for families/couples!	$28,268	$89	82%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
The Mile High Beach House	$25,462	$119	55%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
Denver Guest Suite	$32,983	$96	91%	1	1	3	$65	❌	✅	✅	Y / Y	⭐️ 5 (216)
Bootleg Bungalow	$30,565	$93	79%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (200)
Fully Renovated Gem near Cherry Creek North	$25,405	$117	55%	1	1	1	$109	❌	❌	❌	N / Y	⭐️ 4.9 (119)
Cozy Central Denver Suite with Private Entrance	$21,408	$74	75%	1	1	1	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (871)
Wee basement studio in Congress Park	$26,310	$81	86%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
New Build Private Guest Suite in SE Denver	$23,034	$82	72%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (73)
Guest Suite - Newly Renovated	$23,068	$104	57%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Tranquil Urban Retreat in Congress Park	$30,064	$125	62%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (276)
Cozy Congress Park Private Studio	$37,617	$100	100%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (83)
Full of Character AND Comfortable !	$37,175	$94	99%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (590)
Casita 3 Blocks to Anschutz\|UcHealth\|Children's	$30,162	$94	84%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Cozy one bedroom suite: 420 friendly (backyard)	$19,466	$83	61%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (232)
Cozy Congress Park House with great walk-ability!	$52,317	$176	80%	1	1	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (73)
Large private one-bedroom apartment-	$31,166	$119	70%	1	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (30)
Blue Bear Romantic Spa Getaway	$44,238	$210	56%	1	1	1	$50	❌	✅	❌	Y / Y	⭐️ 5 (38)
1 Bed Ranch Style Duplex no stairs, Entire Unit	$21,131	$80	72%	1	1	29	$35	❌	❌	❌	Y / Y	⭐️ 5 (205)

Return Metrics

37.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,277	$18,555	$27,832	$37,110	$46,387	$92,775	$278,327
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$873	$1,800	$2,785	$3,830	$4,939	$11,602	$71,120
Down Payment	$17,780	$17,780	$17,780	$17,780	$17,780	$17,780	$17,780
Property Appreciation	$2,667	$5,414	$8,243	$11,157	$14,159	$30,574	$126,883
Total Return	$30,597	$43,549	$56,641	$69,878	$83,267	$152,732	$494,111

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.56%

Cap Rate

17.18%

Return on Investment

51.9%

1300 S Parker Rd Denver, Colorado, 80231-2187

1 bed • 1 bath • 3 guests

Purchase Price

Est. $426/mo

Inquire about this property

Contact

test at Test

$88,900

Zestimate

Denver

Guide

Zoning

Market

Guide

Laws

Market Data

$33,281

Annual Revenue

BNBCalc predicts this property will get $104 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$28,320

Avg annual revenue

73%

Avg occupancy rate

$104

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

$15k

$25k

$40k

$55k

$9,278

Profit

Revenue

$33,281

Operating Expenses

$18,007

Operating Income

$15,274

Mortgage & Taxes

$5,997

Profit (Cash Flow)

$9,278

$24,697

Cash Investment

Down Payment

$17,780

Renos & Furnishing

$4,250

Closing Costs

$2,667

Total

$24,697

DSCR Ratio

Strong

2.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.56%

Cap Rate

17.18%

Return on Investment

51.9%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$4,219

Deductible property tax

$880

Your total deduction

-$2,657

Your adjusted annual income

$150,000 - -$2,657 = $152,657

Taxes on $152,657 (30%)

$45,797

Your old tax bill

$45,000

Your new tax bill

$45,797

Estimated tax savings

-$797

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

195 sqft

Year built:

1972

Size:

684 sqft

Type:

CONDO

Parking:

Heating:

HOT WATER

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 1

Lot size: 195 sqft

Building area: 684 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 1973-21-1-05-314

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $68

County Est. Land Value: $500

Assessed Land Value: -

County Est. Structure Value: $500

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
09/12/16	$89,900	0%	Jaclyn G Perry
02/01/09	$46,000	0%	Marjan Kazemi
09/24/07	$45,000	0%	Fereshteh Moshfegh
07/25/07	$29,000	0%	Peter Tigyi
Invalid Date	$0	0%	Washington Mutual Bank
01/31/07	$65,078	0%	Washington Mutual Bank
08/17/06	$0	0%	Valencia Condominium Assn Club
Invalid Date	$8,938	0%	Club Valencia Condo Assn Inc
Invalid Date	$65,000	95%	Zofia Urban

Ownership

Name: Jaclyn G Perry

Owner Occupied: No

Owner Mailing Address: 4949 S Fairfax St, Cherry Hills Village, Co 80121

Years Owned: 95

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 95%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No