1024 N Custer Ave Wichita, Kansas, 67203
3 bed • 2 bath • 9 guests
Purchase Price
Est. $801/mo
Inquire about this property
Contact Test
Agent at BNB
$167,100
Zestimate
$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 101% of comparables
Avg Daily Rate
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.47%
Cap Rate
7.71%
Tax Calculator (USA)
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
$22,877
Your adjusted annual income
$150,000 - $22,877 = $127,123
Taxes on $127,123 (30%)
$38,137
Your old tax bill
$45,000
Your new tax bill
$38,137
Estimated tax savings
$6,863
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com