46 Avondale Ln Unit 411 Calendar · Avon, CO 81620

$25,000

2 bd · 2.0 ba · 1,448 sqft · Timeshare · 17 Days on market

Built 1985 Est $22k · 15% over $921/mo HOA · 20% of rent

---

Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +15.0/30.0
• Appreciation +8.3/10.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Livability +3.1/5.0
• Schools +3.0/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• ARV discount +0.7/15.0

Listing remarks

Rare opportunity to own a 2 bedroom, 2 bathroom condominium overlooking Beaver Creek for calendar weeks 13 & 14. Plus plus 3 summer float weeks. This 2 bedroom, 2 bathroom condominium with fully appointed kitchen is perfect for the entire family. Enjoy daily housekeeping, daily continental breakfast, an indoor pool & hot tub, steam room, outdoor grotto hot tub, fire pit, fitness room, massage chairs and more. Only steps from the escalators that take you to the main ski lift area.

Key facts

• Hot tub
• Steam room
• Fire pit

Tags

• FULLY APPOINTED KITCHEN
• INDOOR POOL
• HOT TUB
• STEAM ROOM
• OUTDOOR GROTTO HOT TUB
• FIRE PIT

Property features AI

Finance

• Other: Community amenities include cross-country trails, equestrian center, fishing, golf, and proximity to public transit
• HOA & community: Community association present; Annual association fee; Association fee covers cable, common area maintenance, electricity, gas, heat, insurance, internet, management, sewer, snow removal, taxes, telephone, trash, water, and furniture replacement; On-site management; Front desk; Pool; Spa/Hot Tub; Tennis courts; Shuttle service

Exterior

• Utilities: Cable available; Electricity available; Natural gas available; Phone available; Sewer available; Water available; Trash service; Snow removal
• Home design: Multifamily zoning
• Construction: Tile roof; Poured-in-place foundation

Interior

• Kitchen: Cooktop; Range; Range hood; Microwave; Dishwasher; Garbage disposal; Refrigerator
• Bedrooms: 2 bedrooms
• Flooring: Carpet; Tile
• Bathrooms: 2 full bathrooms
• Heating & cooling: Heating present; Baseboard heating; Radiant heating; Natural gas heating
• Interior features: Fireplace; Furnished
• Laundry & utility: Washer; Dryer; Washer/Dryer included

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath timeshare listed at $25k.

Deal economics

• At list price, monthly cash flow is $2k ($29k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($5k rent vs $25k).
• Recommended offer: $25k (1.5% below list) — sets the bar for market timing.
• Cap rate 124.8% vs local median 2.3% in Avon — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 61/100 on livability (#220 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing B; Watch: schools F, crime D-, amenities F.
• Eagle County School District No. RE-50 (town): math 22% / reading 42% proficiency, ranked #39 of 86 in CO (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 448 active listings in the ZIP; solid renter incomes; 387 units permitted in Eagle County in 2024 (256 in 5+ unit buildings).
• At $4,511/mo this rent would consume 53% of the median local household income ($103k/yr) (locally 744% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $2k of equity ($173 loan paydown + $2k appreciation (6.6% local appreciation)).
• Eagle County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (6.6% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 17 days — a 2% lower offer ($25k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo; HOA is 20% of rent.
• Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $24,625 (1.5% below list)

Questions for the listing agent

1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 18.04% ✓
• Cap rate: 124.85%
• Cash-on-cash: 423.42%
• DSCR: 19.84
• GRM: 0.5

CMA / ARV

• ARV (on-the-fly): $21,720
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
46 Avondale Ln Unit 410 Calendar	0.00mi	2/2.0	1,355 (-6%)	1mo	$20,000	$15	89
46 Avondale Ln	0.00mi	2/2.0	1,355 (-6%)	4mo	$19,900	$15	86
46 Avondale Ln #403 Calendar Weeks 47&48	0.00mi	2/2.0	1,379 (-5%)	8mo	$18,000	$13	86
46 Avondale Ln #304 Calendar Weeks 13&14	0.00mi	2/—	1,379 (-5%)	8mo	$19,900	$14	86
46 Avondale Ln #410 Calendar Weeks 9&10	0.00mi	2/2.0	1,528 (+6%)	8mo	$135,000	$88	84
46 Avondale #R-312	0.00mi	2/2.0	1,353 (-7%)	7mo	$125,000	$92	83
100 E Thomas Pl #4053-Week 50	0.11mi	2/2.0	1,410 (-3%)	10mo	$65,000	$46	82
210 Offerson Rd #303	0.14mi	2/2.0	1,256 (-13%)	1mo	$10,750	$9	70
210 Offerson Rd #209 - week 11	0.14mi	2/3.0	1,300 (-10%)	8mo	$35,000	$27	66
210 Offerson Rd #R-108, Week 31	0.14mi	2/3.0	1,300 (-10%)	10mo	$2,650	$2	65
210 Offerson Rd #R-119, Week 31	0.14mi	2/3.0	1,300 (-10%)	10mo	$2,850	$2	65
00063B Avondale Ln #436 / Week 5	0.11mi	3/3.0 (+1)	1,317 (-9%)	9mo	$25,000	$19	64

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 24.13×
• Total profit: $161,923
• Equity at exit: $16,728

10-year hold

• IRR: —
• Equity multiple: 52.08×
• Total profit: $357,556
• Equity at exit: $31,250

Cash invested: $7,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 38 Tenant-Leaning
• State Colorado: 38 Tenant-Leaning · D+4
• County: — inherits STATE
• City: — inherits STATE

2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

Methodology + full state rankings →

ZIP-level market 81620

• Home prices YoY: 1.9%
• Active inventory: 448
• Price-to-rent: 0.5×

Monthly cashflow live

• Estimated rent: $4,511 medium
• Mortgage (P&I): −$131
• Tax est. 1.5%: −$31 /mo · $375/yr
• Insurance: −$10
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$921
• Vacancy / Maint / Mgmt: −$947
• Net cashflow: $2,403

Break-even live

Break-even rent $1,469

Max offer price $25,000

Occupancy floor 42%

Sensitivity live

Price	-10% $2,421	-5% $2,412	+0% $2,403	+5% $2,395	+10% $2,386
Rent	-10% $2,047	-5% $2,225	+0% $2,403	+5% $2,582	+10% $2,760
Rate	-1.0pp $2,416	-0.5pp $2,410	base $2,403	+0.5pp $2,397	+1.0pp $2,390

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $6,250
• Closing costs: $750
• Reserves months: —
• Total cash needed: —

HOA detail

• Monthly dues: $921 · $11,052/yr
• Likely covers: pool

Listing history 13 events

1. 2026-06-19
   days on market $25,000 Active 17 DOM
2. 2026-06-18
   days on market $25,000 Active 16 DOM
3. 2026-06-17
   days on market $25,000 Active 15 DOM
4. 2026-06-16
   days on market $25,000 Active 14 DOM
5. 2026-06-15
   days on market $25,000 Active 13 DOM
6. 2026-06-14
   days on market $25,000 Active 11 DOM
7. 2026-06-12
   days on market $25,000 Active 10 DOM
8. 2026-06-09
   days on market $25,000 Active 7 DOM
9. 2026-06-08
   days on market $25,000 Active 6 DOM
10. 2026-06-07
    days on market $25,000 Active 5 DOM
11. 2026-06-05
    days on market $25,000 Active 2 DOM
12. 2026-06-03
    remarks 486-char remark
13. 2026-06-03
    listed $25,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 1/10 Low 14 d/yr ≥72°F today · 37 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $54,132
• − Mortgage interest: −$1,400
• − Property taxes: −$375
• − Insurance: −$922
• − Repairs & maintenance: −$4,331
• − Management: −$4,331
• − HOA: −$11,052
• − Depreciation: −$727
• Taxable income: $30,994
• Est. tax owed @ 24.0%: −$7,439
• After-tax cash flow: $21,403/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Eagle County School District No. RE-50
• NCES district ID: 0803540
• Math proficiency: 22% ▼ -8.00%
• Reading proficiency: 42% ▼ -4.00%
• Median HH income: $73,322
• Composite: 30.01/100
• National rank: #6360
• State rank: #39 of 86 in CO

Livability — Avon

• Score: 61/100
• State rank: #220
• US rank: #17858

Category grades

Amenities F Commute A+ Cost of living F Crime D- Employment B- Housing B Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Eagle County · 42,178 people
• City population: 10,870
• Metro: Edwards, CO
• Population (ZIP): 10,870
• Household income: $102,775
• Rent vs Own: 46.9% rent · 53.1% own
• Severe rent burden: 744.0

Population outlook (Eagle County) Hauer SSP2

• Today (2025): 57,837 people
• By 2030: 59,258 · +2.5%
• By 2040: 60,698 · +4.9%
• By 2050: 60,206 · +4.1%
• By 2075: 54,326 · -6.1%
• By 2100: 47,000 · -18.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: White 62% Hispanic / Latino 23% Two or more races 23% Asian 3% Black 2%
• Hispanic origin (detail): Mexican 14%
• Common ancestry: Italian 3% Scotch-Irish 2% Slovak 2%
• Foreign-born: 14% · Canada, Dominican Republic
• Languages at home: 78% English-only · Spanish 15% Other Indo-European 4% Chinese 1%

Political lean MEDSL · Eagle

• 2024 margin: Strong D (+24.4) · D 61.0% · R 36.5% · Other 2.5%
• 2008→2024 swing: +1.3pp toward D · 2008: 23.1pp · 2024: 24.4pp
• All cycles: 2024: D+24.4 2020: D+29.8 2016: D+19.9 2012: D+14.7 2008: D+23.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 6.63%
• Current HPI: 363.7493
• Rent YoY: —
• Metro: Edwards, CO
• State GDP YoY: ▲ 1.95%
• F500 in state: 14

Industry mix (Fortune 500 HQ in CO)

Industry	F500 HQs	Revenue
▸Technology Distribution	1	$31B
▸Food / Agriculture	1	$18B
▸Packaging	1	$14B
▸Healthcare	1	$13B
▸Energy	1	$10B
▸Technology	1	$4B

Price history

1 event — show timeline

• 2026-06-02 Listed $25,000 VMLS