BNBCalc.com Investment Analysis Report of 15155 T St

3 bed • 2 bath • 9 guests • $263,600

BNB

Calc

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%

Return on Investment

9.16%

Annual Revenue

$31,367

AirDNA projects $226/night at 38% occupancy ($31,367). Airbtics projects $185/night at 62% occupancy ($41,893). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$29,609$42,407$62,709$80,010
Occupancy51%64%74%80%
Nightly Rate$152$174$223$261

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

pool & nice S.W. Omaha home! Easy access to I-80.
$48,042
$261
48%
3382$120✅❌❌N / Y⭐️ 4.9 (34)Profile

B

The Briarwood- Spacious & Modern w/ 2 car garage
$57,733
$238
63%
3362$185❌❌❌N / Y⭐️ 5 (16)Profile

C

Spacious 70s Vibe Home. Fun Bar, Bball, Yard Games
$41,773
$202
54%
33121$50✅❌✅N / Y⭐️ 4.8 (100)Profile

D

Cheerful 3-bedroom home in a quiet neighborhood.
$17,701
$152
31%
3162$35❌❌❌N / Y⭐️ 5 (41)Profile

E

Quiet and comfortable West Omaha home + garage
$51,297
$225
61%
3363$165❌❌❌N / Y⭐️ 5 (9)Profile

Operating Expenses

Monthly Expenses

$1,480

Annual Expenses

$17,758

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$961

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$261

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,481

Annual Mortgage & Tax

$17,772

Downpayment

Purchase Price

$263,600

Percent Down

20%

Total Downpayment

$52,720

Total Loan Amount

$210,880

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,264

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$217

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

8,520 sqft

Year built:

1983

Size:

2,371 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
5917 S 149th St332,8528,4001975$310,00062
14812 Y Cir322,8629,7301974$325,0000
5820 S 147th St222,9574,9201996$256,0000
15179 R St322,2766,9001982$287,0000
15225 Z St311,9926,4401973$240,0000
15429 R St322,9487,3201985$265,0000
5930 S 149th St321,7539,6201974$325,0000
14719 Berry Cir322,86210,7301978$168,0000
14530 Jefferson St322,8528,6101978$315,00046
14724 Z Cir323,0989,3751973$325,0000

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:8,520 sqft
  • Building area: 2,371 sqft
  • Garage: 400 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Partially finished

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 2010638433
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $209,500
  • County Est. Land Value: $31,900
  • Assessed Land Value: $31,900
  • County Est. Structure Value: $177,600

  • Market Estimate: -

Ownership

  • Name: Timothy G Cady
  • Owner Occupied: Yes
  • Owner Mailing Address: 15155 T St, Omaha, Ne 68137
  • Years Owned: 0
  • Home Equity: $43,726
  • Mortgage Balance Remaining: $186,500
  • Financed amount: -
  • Owner Type: Individual
  • Lien: N/A
  • Inherited: N/A
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

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

Deductible mortgage interest

$12,511

Deductible property tax

$2,610

Est. Depreciation Value

$152,860

Profit on this property

$13,609

Your total deduction

$154,371

So, your new taxable income is your previous income minus your total deduction ($150,000 - $154,371)

-$4,371

Your old tax bill

$45,000

Your new tax bill

-$1,311

Estimated tax savings

$46,311

property-location

15155 T St Omaha, Nebraska, 68137-2487

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,264/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$31,367

Annual Revenue

BNBCalc predicts this property will get $185 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

-6.02%

Cap Rate

5.16%

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

$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