🏔️ OFF-Market Denver STR Portfolio Projected to Generate $202K in 2026
💰 Plug-and-play 4-unit Airbnb portfolio featuring a projected 17.07% cash-on-cash return, $5K/month projected cash flow, $135K+ in active bookings, and potential first-year tax savings of approximately $157K through bonus depreciation
Alex Veytsman
June 22, 2026
🏔️ Off-Market Denver STR Portfolio Projected to Generate $202K in 2026
💰 4 Active Airbnb Units • 17%+ Cash-on-Cash Return • Transferable LLC • $157K Estimated Year 1 Tax Savings
🚨 This Is the Type of Off-Market STR Deal Investors Rarely See
Most investors looking for STRs face a common problem:
They aren't buying a business.
They're buying a property and then spending months building the business.
This opportunity is different.
Located just outside Denver in unincorporated Adams County, this fully operational short-term rental portfolio comes with:
✔ Four active Airbnb units
✔ Existing reviews
✔ Existing listings
✔ Existing guest database
✔ Existing bookings
✔ Existing operations
In other words:
👉 You're not buying a property.
👉 You're buying an established STR business.
And because it's being offered off-market, this opportunity isn't competing with dozens of buyers scrolling Zillow.
🏡 The Asset
📍 6338 & 6340 Julian St
Denver, CO 80221
💰 Offered at: $1,250,000
4 STR Units
Operates as a Quadplex
Fully Furnished
Active Airbnb Operation
Transferable LLC Structure
1,500+ Guest Database
4.9-Star Reviews
One of the biggest advantages:
STR-Friendly Adams County Location
Unlike many Colorado markets that continue tightening regulations, this property sits in unincorporated Adams County where investor-owned STRs remain permitted.
That alone makes this opportunity noteworthy.
💰 Projected $202,000 Gross Revenue in 2026
Let's start with the headline number.
2026 Projected Revenue
💰 $202,000 Gross Revenue
Based on:
✔ Existing bookings
✔ Current booking pace
✔ Historical operating performance
For investors evaluating cash flow opportunities, that's a meaningful revenue profile relative to the acquisition price.
📈 17.07% Cash-on-Cash Return
According to the pro forma:
Estimated Cash-on-Cash Return
📈 17.07%
Estimated Monthly Cash Flow
💰 $5,004 per month
Assuming:
✔ 20% down payment
These are the types of projected returns that continue attracting investors toward professionally operated STR assets.
🏢 Four Airbnb Units Under One Roof
This isn't a single STR.
It's a portfolio.
The property currently operates as:
4 Active Airbnb Units
Providing:
✔ Diversification of bookings
✔ Reduced vacancy risk
✔ Multiple revenue streams
✔ Operational flexibility
When one unit sits vacant, the others can continue generating income.
Many investors prefer this model over relying on a single larger property.
⭐ Proven Airbnb Operation
The business infrastructure already exists.
Included with the opportunity:
✔ Active Airbnb listings
✔ 4.9-star guest ratings
✔ Established operating history
✔ Existing reservations
✔ Transferable LLC structure
✔ 1,500+ guest database
For many buyers, the guest database alone represents years of marketing and customer acquisition.
🛋️ Fully Furnished & Plug-and-Play
The portfolio is being offered with:
FF&E Package Available
Approximately:
💰 $68,000 of furnishings, fixtures, and equipment
Making the transition substantially easier for the next owner.
Everything has already been set up.
Everything is already operating.
Everything is already guest-ready.
🚀 Built-In Revenue Growth Opportunities
One aspect investors may find particularly interesting:
Additional Amenity Upside
Ownership has identified several potential improvements:
✔ Shared hot tub
✔ Cold plunge
✔ Sauna
These amenities could potentially increase:
📈 Occupancy
📈 Average nightly rates
📈 Overall revenue
Without requiring significant structural changes.
🤝 Flexible Seller Terms
The seller is reportedly open to:
Seller Financing on FF&E
And additionally:
Continued Management Services
At:
💰 18% Management Fee
This creates flexibility for buyers who want a smoother operational transition after closing.
💸 Massive Potential Tax Benefits
One of the most compelling aspects of this opportunity:
Estimated Year 1 Tax Savings
💰 Approximately $157,250
Based on:
✔ Bonus depreciation
✔ Cost segregation strategies
✔ 37% tax bracket assumptions
Of course, buyers should consult with their CPA regarding their specific tax situation.
But opportunities with substantial depreciation benefits often become even more attractive after tax considerations.
🎉 Offer Sheet Pro Members Receive 50% Off Their Cost Segregation Study
🎯 Why This One Stands Out
1. 💰 $202K Revenue Projection
Strong projected revenue already supported by active bookings.
2. 📈 17.07% Cash-on-Cash Return
Compelling projected investment performance.
3. 🏢 Four Separate STR Units
Built-in diversification and scalability.
4. ⭐ Existing Business Included
Listings, reviews, reservations, LLC, and guest database.
5. 🏔️ STR-Friendly Location
Investor-owned STRs remain permitted in unincorporated Adams County.
🏡 Airbnb Listings
Explore the existing units:
💸 Financing Angle
Properties with:
✔ Existing bookings already on the calendar
✔ Proven STR operating history
✔ Strong projected cash flow
✔ Established Airbnb listings and reviews
✔ Investor-friendly STR regulations
...are often excellent candidates for:
👉 DSCR financing
👉 Short-term rental loans
👉 Conventional investment property financing
👉 Portfolio lending solutions
Combined with the potential depreciation benefits and established operating history, this is exactly the type of property many investors target when looking to scale their STR portfolio.
⚡ Bottom Line
This off-market Denver-area opportunity offers:
✔ $202K projected 2026 revenue
✔ 17.07% projected cash-on-cash return
✔ Approximately $5,004/month projected cash flow
✔ Four active Airbnb units
✔ 4.9-star guest ratings
✔ 1,500+ guest database
✔ Transferable LLC structure
✔ Potential $157K+ first-year tax savings
✔ Future revenue upside through additional amenities
For investors looking for a true plug-and-play STR business rather than a startup project, this is one of the more compelling off-market opportunities we've seen recently.
📲 Interested?
