Airbnb Calculator
Fast, Free, and Data-Powered Airbnb ROI Estimates
Enter any address to get instant ROI analysis, revenue projections, and investment insights
Fast, Free, and Data-Powered Airbnb ROI Estimates
Enter any address to get instant ROI analysis, revenue projections, and investment insights
22340 US-6 #1788, Dillon, CO 80435, USA
Cap Rate, Annual Revenue, Occupancy Rate
Annual Revenue
$67,089
Occupancy Rate
54.9%
Average Daily Rate
$436
Cap Rate
4.9%
Cash on Cash
-1%
Net Income
$-10,246
Understanding Your Metrics
Market data shows historical performance, while calculated projections are based on your financial assumptions. Edit financial assumptions to see how they affect your projections.
Name | Annual Revenue | Occupancy Rate | Average Daily Rate | Beds | Baths | Days Available |
---|---|---|---|---|---|---|
$141,854 | 57% | $712 | 3 | 2 | 339 | |
$105,994 | 55% | $675 | 3 | 2 | 276 | |
$99,919 | 79% | $465 | 3 | 2 | 267 | |
$91,028 | 75% | $458 | 3 | 2 | 261 | |
$88,804 | 75% | $602 | 3 | 2 | 193 | |
$73,465 | 61% | $470 | 3 | 2 | 225 | |
$72,199 | 44% | $576 | 3 | 2 | 273 | |
$47,236 | 49% | $270 | 3 | 2 | 348 | |
$39,295 | 21% | $527 | 3 | 2 | 318 | |
$37,538 | 31% | $419 | 3 | 2 | 286 |
Estimated Investment Value
About this data
The investment projections displayed in this chart are based on financial assumptions including property appreciation rates, rental income growth, expenses, and financing terms.
You can customize these assumptions using the "Edit financial assumptions" button above to see how different scenarios affect your investment returns.
Connect with a lender specializing in short-term rentals
Find investor-friendly Airbnb agents