- $530,0000
- Fully Furnished
- 3 Bedrooms
- 1 Bathroom
- 1,061 sqft.
About the Property
This super charming, cash flowing Airbnb is tucked just off Highway 36 between Boulder and Denver.
The Property is super unique with a turnkey design, down to updated doors which have resulted in 5-star Airbnb reviews.
Three bedrooms, two with Queens, one with a King bed – furnished with a mix of retro and high end furnishing.
Occupancy rate for 2024 was 88.06%
Deal Analysis
If you’re buying as an investor, here’s quick PITI math to see the numbers work:
Purchase Price: $530,000
20% Down ($106,000)
7% Interest Rate
Property tax:
Insurance:
PITI= $3,260
Gross Revenue in 2024 was $61,000
Net Profit was $45,000. (Seller will provide full P&L if interested.)
Net Profit – PITI = $5,880 Annual Income
If you want to run the numbers as a house hack or other investing strategy – reach out!
Property Photos & Location
