Vail, CO · Revenue
How much can an Airbnb make in Vail?
A typical three-bedroom short-term rental in Vail models out at $126,600 in gross annual revenue — about $598 a night across 212 booked nights (58% occupancy). After modelled operating costs you would keep roughly $86,088.
Gross annual revenue
$126,600
Range $98,700 – $162,000
Average nightly rate
$598
Nights booked
212 nights
58% occupancy
Revenue after costs
$86,088
32% modelled operating costs
Where the revenue comes from
| Nightly rate × nights booked | $598 × 212 |
|---|---|
| Gross annual revenue | $126,600 |
| Modelled operating costs | −$40,512 |
| Revenue before mortgage and taxes | $86,088 |
Modelled estimate (Ashota model v1). Annual revenue = modelled ADR × 365 × modelled occupancy, starting from market archetype benchmarks and adjusted for local demand drivers. No licensed short-term rental performance data is behind these figures yet, so treat them as a starting assumption to test against your own property, not an observed market result.
Revenue by bedroom count
Compare Vail with nearby markets
Own a Vail property? Get a specific number.
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.