Keystone, CO · 3 bedroom
3-bedroom Airbnb revenue in Keystone
A 3-bedroom short-term rental in Keystone models at $75,900 of gross annual revenue — $365 a night at 57% occupancy, or about $51,612 after modelled operating costs.
Gross annual revenue
$75,900
Nightly rate
$365
Occupancy
57%
Revenue per bedroom
$25,300
How size changes the numbers here
| Size | Nightly rate | Occupancy | Annual revenue |
|---|---|---|---|
| 2 bedroom | $307 | 56% | $63,200 |
| 3 bedroom (this page) | $365 | 57% | $75,900 |
| 4 bedroom | $460 | 55% | $92,800 |
Bedroom bands are modelled from the Keystone market average using size multipliers (a 2-bedroom prices at 84% of a 3-bedroom, a 4-bedroom at 126%), with a small occupancy penalty on larger homes. Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers.
Want a second opinion on your property?
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.