BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

3 bed • 1 bath • 9 guests • $429,990

BNB

Calc

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}

Percentiles25%50%75%90%
Revenue$46,525$56,971$62,234$66,373
Occupancy64%72%88%93%
Nightly Rate$151$173$186$218

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
322$100❌❌❌Y / Y⭐️ 5 (155)
Peaceful Perfectly Located Updated 3 Bed Home
$63,728
$177
93%
323$149❌❌✅Y / Y⭐️ 4.9 (137)
Dream Rental★Trail Access, Hot Tub, Firepit, Grill
$63,063
$163
89%
321$125❌✅❌Y / Y⭐️ 4.9 (395)
❤Charming Bungalow❤ in Old North End-Pet Friendly!
$39,657
$133
69%
322$185❌❌✅Y / Y⭐️ 4.9 (124)
Little Modern Ranch I Garden of the Gods
$54,436
$214
64%
323$135❌❌❌Y / Y⭐️ 5 (197)
Colorado Modern Ranch
$59,507
$147
97%
321$80❌❌❌Y / Y⭐️ 5 (51)
Beautiful*Hot Tub*Fire Pits*Bikes*Perfect Location
$90,180
$258
86%
332$165❌✅✅Y / Y⭐️ 5 (216)
Brewer's Bungalow
$46,535
$175
64%
3230$150❌❌✅Y / Y⭐️ 4.7 (49)
The Autumn House · Sleeps 8, Hot Tub & Large Yard!
$59,748
$190
76%
332$175❌✅✅Y / Y⭐️ 4.9 (32)
Finding Tranquility
$26,992
$125
59%
322$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.39%

Cap Rate

6.64%

Return on Investment

15.58%

property-location

892 Beckton Hts Colorado Springs, CO, 80907

3 bed • 1 bath • 9 guests

Est. $2,062/mo

Agent

This property is for sale!

Contact Agent

Colorado Springs

Guide

Zoning

Market

Guide


Laws


Market Data

16

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.

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 10 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.39%

Cap Rate

6.64%

Profit (Cummulative)

-$423

$4,224

$8,250

$12,900

$0

Total Gain

$16,701

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: -