$550,000
Avg. Purchase Price
$185
Avg. Nightly Rate
68%
Avg. Occupancy
urban
Market Type
Denver's STR market benefits from year-round tourism with skiing in winter and outdoor activities in summer. The city is a popular destination for business travelers and tourists exploring the Rocky Mountains.
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
-$267
-$3,210 / year after all expenses
Proceed with Caution
Break-even at 74% occupancy
Cash-on-Cash
-2.1%↓
Return on your cash invested
Cap Rate
5.4%–
NOI / Purchase price
Break-Even
74%↓
Minimum occupancy needed
Turnovers/Year
83
248 nights occupied
Comparing multiple properties?
Analyze 5 deals side-by-side with scenario modeling. One-time purchase, $29.
Financial Summary
Annual Gross Revenue$58,367
Annual Expenses
Platform Fees$1,751
Property Tax$6,325
Insurance$2,200
Utilities$3,000
Maintenance Reserve$2,918
Cleaning Costs$12,450
Total Expenses$28,644
Net Operating Income$29,723
Annual Mortgage-$32,932
Annual Cash Flow-$3,210
Your Investment
Down Payment$137,500
Est. Closing Costs (3%)$16,500
Total Cash Needed$154,000
Loan Amount$412,500
Monthly Mortgage (P&I)$2,744
Denver STR Market Highlights
- 1Gateway to ski resorts like Breckenridge and Vail
- 2Strong year-round demand from business and leisure travelers
- 3Growing tech hub attracting relocating professionals
- 4Legal cannabis tourism adds unique demand driver
Seasonality in Denver
Peak seasons are December-March (ski season) and June-August (summer tourism). Shoulder seasons see moderate demand.
Denver STR Regulations
Nearby Markets
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