BNBCalc Short Term Rental Investment Analysis 892 Beckton Hts, Colorado Springs, CO 80907

3 bed • 1 bath • 9 guests • $429,990

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$48,577

Profit (Cash Flow)

-$423

Cap Rate

6.6%

Annual Revenue

$48,577

AirDNA projects $261/night at 64% occupancy ($61,010). Airbtics projects $175/night at 76% occupancy ($48,577). Airbtics predicts this property will perform in the 28% revenue percentile

BNB Calc projects a 76% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,525	$56,971	$62,234	$66,373
Occupancy	64%	72%	88%	93%
Nightly Rate	$151	$173	$186	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Historic Blue Bird Cottage	$46,522	$172	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (155)
Peaceful Perfectly Located Updated 3 Bed Home	$63,728	$177	93%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (137)
Dream Rental★Trail Access, Hot Tub, Firepit, Grill	$63,063	$163	89%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (395)
❤Charming Bungalow❤ in Old North End-Pet Friendly!	$39,657	$133	69%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (124)
Little Modern Ranch I Garden of the Gods	$54,436	$214	64%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (197)
Colorado Modern Ranch	$59,507	$147	97%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (51)
BeautifulHot TubFire PitsBikesPerfect Location	$90,180	$258	86%	3	3	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (216)
Brewer's Bungalow	$46,535	$175	64%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
The Autumn House · Sleeps 8, Hot Tub & Large Yard!	$59,748	$190	76%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (32)
Finding Tranquility	$26,992	$125	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (13)

Return Metrics

-0.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$423	-$846	-$1,270	-$1,693	-$2,116	-$4,233	-$12,701
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,224	$8,709	$13,470	$18,525	$23,892	$56,119	$343,992
Down Payment	$85,998	$85,998	$85,998	$85,998	$85,998	$85,998	$85,998
Property Appreciation	$12,899	$26,186	$39,871	$53,967	$68,486	$147,880	$613,708
Total Return	$102,698	$120,046	$138,070	$156,797	$176,259	$285,764	$1,030,996

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.39%

Cap Rate

6.64%

Return on Investment

15.58%

892 Beckton Hts Colorado Springs, CO, 80907

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,062/mo

This property is for sale!

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$423

Annual Profit

6.6%

Cap Rate

-0.4%

Cash on Cash

$48,577

Annual Revenue

BNBCalc predicts this property will get $175 per night with 76% occupancy, putting it in the top 28% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$55,036

Avg annual revenue

76%

Avg occupancy rate

$175

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

$45k

$70k

$90k

-$423

Profit

Revenue

$48,577

Operating Expenses

$19,995

Operating Income

$28,582

Mortgage & Taxes

$29,006

Profit (Cash Flow)

-$423

$107,148

Cash Investment

Down Payment

$85,998

Renos & Furnishing

$8,250

Closing Costs

$12,900

Total

$107,148

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.39%

Cap Rate

6.64%

Return on Investment

15.58%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$44,160

Your adjusted annual income

$150,000 - $44,160 = $105,840

Taxes on $105,840 (30%)

$31,752

Your old tax bill

$45,000

Your new tax bill

$31,752

Estimated tax savings

$13,248

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -