15155 T St Omaha, Nebraska, 68137-2487
3 bed • 2 bath • 9 guests • $263,600
Annual Revenue
$31,367
Profit (Cash Flow)
-$4,163
Cap Rate
5.2%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $226/night at 38% occupancy ($31,367) Airbtics projects $185/night at 62% occupancy ($41,893)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$31,367
$31,367
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$48,042 | $261 | 48% | 3 | 3 | 8 | 2 | $120 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (34) | Profile | |
$57,733 | $238 | 63% | 3 | 3 | 6 | 2 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (16) | Profile | |
$41,773 | $202 | 54% | 3 | 3 | 12 | 1 | $50 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (100) | Profile | |
$17,701 | $152 | 31% | 3 | 1 | 6 | 2 | $35 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (41) | Profile | |
$51,297 | $225 | 61% | 3 | 3 | 6 | 3 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (9) | Profile |
Return Metrics
-6.02% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.02%
Cap Rate
5.16%
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
$12,511
Deductible property tax
$2,610
Your total deduction
$50,184
Your adjusted annual income
$150,000 - $50,184 = $99,816
Taxes on $99,816 (30%)
$29,945
Your old tax bill
$45,000
Your new tax bill
$29,945
Estimated tax savings
$15,055
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