BNBCalc Short Term Rental Investment Analysis 1024 N Custer St

3 bed • 2 bath • 9 guests • $167,100

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$30,549

Profit (Cash Flow)

$1,626

Cap Rate

7.7%

Annual Revenue

$30,549

AirDNA projects $164/night at 51% occupancy ($30,549). Airbtics projects $122/night at 62% occupancy ($27,627). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, $164 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$19,510	$27,804	$40,830	$53,323
Occupancy	50%	63%	75%	81%
Nightly Rate	$100	$112	$140	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverside Cottage - Charming Bungalow - 2 Kings	$30,062	$107	69%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (78)
Front Porch Access W/ W&D! \| Convenient Location	$29,617	$121	62%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (129)
Delano Delight - Near Downtown - Pet Friendly!	$26,377	$102	63%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (182)
Updated 3 Bedroom 1 Bath Home with 2.5 Car Garage!	$27,471	$95	69%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Roaring Riverside - Art Deco Luxe- 2 Kings!	$28,692	$103	68%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (92)
The Home Sweet Home	$23,058	$110	54%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.8 (80)
Delano Vibes	$26,273	$90	73%	3	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
NW Wichita Spacious Home/ 10 min from ICT Airport!	$26,754	$85	78%	3	3	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (223)
Luxury home on the River and OUTDOOR RETREAT!!!	$51,803	$211	66%	3	3	3	$72	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
Remodeled Historic Home In The Heart Of Wichita.	$27,008	$111	65%	3	3	7	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
Antique Bungalow	$25,770	$130	50%	3	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Completely renovated 3 bd; King bed, sleeps 5	$20,326	$101	53%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Stunning Mid-Century Modern 3 bedroom home	$32,538	$166	50%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
The Angel House 3bed/2bath	$21,125	$104	50%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
The Diamond In Delano - Near ICT Airport /Downtown	$35,418	$176	53%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (33)
Modern Living at Home Stay	$11,346	$124	25%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Charming Bungalow by the River	$47,042	$159	76%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (34)
Adorable New West 3 BR 2 BA, SMRT TV, Coffee,	$25,059	$89	70%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Secluded Riverside Retreat w/ Private Park Access	$34,638	$112	81%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (103)
Double up in Delano-Near ICT Airport/Downtown	$27,096	$111	63%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (51)
Old Town Loft with Hanging Master Bed	$38,716	$200	49%	3	2	1	$89	❌	❌	✅	Y / Y	⭐️ 4.9 (168)
Lux Delano	$38,769	$167	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Newly Remodeled! West Side - Extended Stay Rates	$29,152	$142	51%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Green Leaf Cottage	$32,507	$102	81%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Cozy Delano Home	$32,039	$94	92%	3	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cheerful 3-bedroom residential home in Riverside.	$33,420	$118	73%	3	1	3	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Spacious 3BR Farmhouse in Delano w/WIFI & W/D	$14,333	$125	27%	3	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.6 (12)
Modern 3BR Home 10 minutes from Downtown	$32,846	$140	56%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (46)
Welcome home to 3 bdrm/2 bath near airport	$44,900	$200	58%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Brickhouse Lodge: 5 blocks to Old Town.	$24,275	$112	57%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (262)
Bungalow a few blocks from exciting downtown.	$37,833	$116	82%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (114)
New apartment centrally located!	$21,147	$125	41%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
A Retro Retreat for Shaken or Stirred Memories!	$24,397	$77	80%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (4)
Updated Cozy 3 Bed 1 Bath with Garage and Basement	$28,640	$83	78%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (27)
The Cobblers Corner	$24,557	$151	42%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cozy, Clean, Pet Friendly Home	$28,320	$97	75%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (30)
A Retro Retreat for Shaken or Stirred Memories!	$19,862	$120	43%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (0)
Close to the zoo!	$24,865	$79	86%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Remodeled Retreat in Prime Location With She-Shed	$24,266	$170	39%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
SUPER CUTE 3 BR, 1 BA, WIFI, Smrt TV, 2 Living RM	$24,446	$75	83%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (10)

Return Metrics

3.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,625	$3,251	$4,876	$6,502	$8,127	$16,255	$48,767
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,641	$3,384	$5,234	$7,199	$9,284	$21,808	$133,680
Down Payment	$33,420	$33,420	$33,420	$33,420	$33,420	$33,420	$33,420
Property Appreciation	$5,013	$10,176	$15,494	$20,972	$26,614	$57,468	$238,495
Total Return	$41,700	$50,232	$59,026	$68,094	$77,447	$128,953	$454,363

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.46%

Cap Rate

7.71%

Return on Investment

17.64%

1024 N Custer Ave Wichita, Kansas, 67203

3 bed • 2 bath • 9 guests

Purchase Price

Est. $801/mo

Inquire about this property

Contact

test at Test

$167,100

Zestimate

Wichita

Guide

Zoning

Market

Guide

Laws

Market Data

$30,549

Annual Revenue

BNBCalc predicts this property will get $122 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$28,919

Avg annual revenue

62%

Avg occupancy rate

$122

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$40k

$55k

$1,626

Profit

Revenue

$30,549

Operating Expenses

$17,651

Operating Income

$12,898

Mortgage & Taxes

$11,272

Profit (Cash Flow)

$1,626

$46,933

Cash Investment

Down Payment

$33,420

Renos & Furnishing

$8,500

Closing Costs

$5,013

Total

$46,933

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.46%

Cap Rate

7.71%

Return on Investment

17.64%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,931

Deductible property tax

$1,654

Your total deduction

$16,102

Your adjusted annual income

$150,000 - $16,102 = $133,898

Taxes on $133,898 (30%)

$40,169

Your old tax bill

$45,000

Your new tax bill

$40,169

Estimated tax savings

$4,831

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

21,344 sqft

Year built:

1930

Size:

1,728 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 21,344 sqft

Building area: 1,728 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 087-136-13-0-13-04-005.00

Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed: 2023

Assessed Value: $1,176

County Est. Land Value: $9,800

Assessed Land Value: $1,176

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/18/20	$500	0%	Cheryl Denise Downey

Ownership

Name: Cheryl Denise Downey

Owner Occupied: No

Owner Mailing Address: 1307 S Wichita St, Wichita, Ks 67213

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No