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:

Revenue Appreciation:

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

User selected values for this report: 38% occupancy rate, $226 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$29,609	$42,407	$62,709	$80,010
Occupancy	51%	64%	74%	80%
Nightly Rate	$152	$174	$223	$261

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A pool & nice S.W. Omaha home! Easy access to I-80.	$48,042	$261	48%	3	3	8	2	$120	✅	❌	❌	N / Y	⭐️ 4.9 (34)	Profile
B The Briarwood- Spacious & Modern w/ 2 car garage	$57,733	$238	63%	3	3	6	2	$185	❌	❌	❌	N / Y	⭐️ 5 (16)	Profile
C Spacious 70s Vibe Home. Fun Bar, Bball, Yard Games	$41,773	$202	54%	3	3	12	1	$50	✅	❌	✅	N / Y	⭐️ 4.8 (100)	Profile
D Cheerful 3-bedroom home in a quiet neighborhood.	$17,701	$152	31%	3	1	6	2	$35	❌	❌	❌	N / Y	⭐️ 5 (41)	Profile
E Quiet and comfortable West Omaha home + garage	$51,297	$225	61%	3	3	6	3	$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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$261

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

Property Manager Fee

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

Monthly Loan Payment

$1,264

Property Tax Yearly

0.99%

Property Tax Monthly

$217

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

8,520 sqft

Year built:

1983

Size:

2,371 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5917 S 149th St	3	3	2,852	-	8,400	1975	$310,000	62
14812 Y Cir	3	2	2,862	-	9,730	1974	$325,000	-
5820 S 147th St	2	2	2,957	-	4,920	1996	$256,000	-
15179 R St	3	2	2,276	-	6,900	1982	$287,000	-
15225 Z St	3	1	1,992	-	6,440	1973	$240,000	-
15429 R St	3	2	2,948	-	7,320	1985	$265,000	-
5930 S 149th St	3	2	1,753	-	9,620	1974	$325,000	-
14719 Berry Cir	3	2	2,862	-	10,730	1978	$168,000	-
14530 Jefferson St	3	2	2,852	-	8,610	1978	$315,000	46
14724 Z Cir	3	2	3,098	-	9,375	1973	$325,000	-

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: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

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

$106,348

Profit on this property

$13,609

Your total deduction

$107,859

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,859)

$42,141

Your old tax bill

$45,000

Your new tax bill

$12,642

Estimated tax savings

$32,358

15155 T St Omaha, Nebraska, 68137-2487

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,264/mo

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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.02%

Cap Rate

5.16%

Return on Investment

9.16%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $1,980/mo ($23,760/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $1,870 to $2,100.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
14217 Weir St	$1,795	1212	Single Family	3	2	8/6	98.2%	0.73 mi
13832 W Cir	$1,900	1536	Single Family	3	2	5/3	97.3%	1.08 mi
14068 Drexel Cir	$1,895	1424	Single Family	3	2	2/27	97.2%	1.09 mi
14711 Borman St	$2,150	1522	Single Family	3	2	4/3	97.2%	1.10 mi
13826 X Cir	$1,800	1532	Single Family	3	2	3/6	97.2%	1.10 mi

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

$36,230

Your adjusted annual income

$150,000 - $36,230 = $113,770

Taxes on $113,770 (30%)

$34,131

Your old tax bill

$45,000

Your new tax bill

$34,131

Estimated tax savings

$10,869

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:

8,520 sqft

Year built:

1983

Size:

2,371 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5917 S 149th St	3	3	2,852	-	8,400	1975	$310,000	62
14812 Y Cir	3	2	2,862	-	9,730	1974	$325,000	-
5820 S 147th St	2	2	2,957	-	4,920	1996	$256,000	-
15179 R St	3	2	2,276	-	6,900	1982	$287,000	-
15225 Z St	3	1	1,992	-	6,440	1973	$240,000	-
15429 R St	3	2	2,948	-	7,320	1985	$265,000	-
5930 S 149th St	3	2	1,753	-	9,620	1974	$325,000	-
14719 Berry Cir	3	2	2,862	-	10,730	1978	$168,000	-
14530 Jefferson St	3	2	2,852	-	8,610	1978	$315,000	46
14724 Z Cir	3	2	3,098	-	9,375	1973	$325,000	-

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: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

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