All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).
Texas Real Estate Commission Consumer Protection NoticeTexas Real Estate Commission Information About Brokerage ServicesTREC DisclaimerChalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.
The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.
Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.
Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.
812 Wapiti Dr a, Fraser, CO 80442, USA
3 beds·2 baths·8 guests
Key metrics
These are based on comparable listings nearby.
Gross Annual revenue
$47,564
This excludes operating income and other expenses
Occupancy rate
51%
Average Daily rate
$288
Your scenario — adjust assumptions to see how returns change.
Annual cash flow
−$10,454
$871/mo
After operating costs and mortgage
Cap rate
4.4%
Cash-on-cash
-2%
NOI
$23,767
Assumptions
Edit inputs here. Everything below updates automatically.
Income
Implied gross revenue: $47,564 / year
Financing
Debt service: $34,221/yr
Fees
P&L details
A simplified annual income statement (optional).
Upfront capital required to purchase and prepare this property.
Total cash needed
$128,592
Down payment, closing costs, and furnishing
Return on cash
12.7%
DSCR
0.69
Cash components
What makes up your total upfront investment.
Lender qualification
STR-friendly lenders often use gross revenue to qualify — even below 1.0 DSCR.
DSCR ratio
0.69
$139 - $615
32% - 76%
$27,093 - $89,523
213 - 365
Low
Medium
Projections are based on financial assumptions including appreciation rates, rental income growth, expenses, and financing terms. Use "Edit assumptions" to customize.
Get matched with top realtors who specialize in short-term rentals — they know which neighborhoods actually cash flow and which to avoid.
© 2026 Chalet. All rights reserved.
This analysis is generated by Chalet's Airbnb Calculator
Visit getchalet.com for more tools
Real Estate Investment Analysis & Market Insights
Disclaimer
This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.