$1,100,000
Avg. Purchase Price
$425
Avg. Nightly Rate
55%
Avg. Occupancy
mountain
Market Type
Breckenridge is a premier Colorado ski resort town with a charming downtown. Premium pricing for ski-in/ski-out and proximity to lifts.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
-$741
-$8,896 / year after all expenses
Proceed with Caution
Break-even at 62% occupancy
Cash-on-Cash
-2.9%↓
Return on your cash invested
Cap Rate
5.2%–
NOI / Purchase price
Break-Even
62%–
Minimum occupancy needed
Turnovers/Year
67
201 nights occupied
Financial Summary
Annual Gross Revenue$103,744
Annual Expenses
Platform Fees$3,112
Property Tax$12,650
Insurance$4,400
Utilities$3,000
Maintenance Reserve$5,187
Cleaning Costs$18,425
Total Expenses$46,775
Net Operating Income$56,969
Annual Mortgage-$65,865
Annual Cash Flow-$8,896
Your Investment
Down Payment$275,000
Est. Closing Costs (3%)$33,000
Total Cash Needed$308,000
Loan Amount$825,000
Monthly Mortgage (P&I)$5,489
Breckenridge STR Market Highlights
- 1World-class skiing with historic mining town charm
- 2Ski-in/ski-out properties command ultra-premium rates
- 3Summer hiking and festivals extend the season
- 4Easy access from Denver (90 minutes)
Seasonality in Breckenridge
Ski season (December-March) is peak with premium holiday pricing. Summer is growing for hiking/biking.
Breckenridge STR Regulations
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer