1024 N Custer Ave Wichita, Kansas, 67203
3 bed • 2 bath • 9 guests • $167,100
$167,100
Zestimate
Est. $801/mo
Annual Revenue
$30,549
Profit (Cash Flow)
$1,630
Cap Rate
7.7%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $164/night at 51% occupancy ($30,549) Airbtics projects $122/night at 62% occupancy ($27,627)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$30,549
$30,549
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$30,062 | $107 | 69% | 3 | 1 | 6 | 1 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (78) | Profile | |
$29,617 | $121 | 62% | 3 | 1 | 7 | 1 | $80 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (129) | Profile | |
$26,377 | $102 | 63% | 3 | 1 | 6 | 2 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (182) | Profile | |
$27,471 | $95 | 69% | 3 | 1 | 6 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (102) | Profile | |
$28,692 | $103 | 68% | 3 | 1 | 6 | 1 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (92) | Profile |
Return Metrics
3.47% cash on cash return is a fair return over the next 1 year.
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 estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com