BNBCalc.com Investment Analysis Report of 2131 Main St, La Crosse, WI, 54601

3 bed • 2 bath • 9 guests • $334,500

BNB

Calc

Return Metrics

-7.25% 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

-7.25%

Cap Rate

4.89%

Return on Investment

8.33%

Annual Revenue

$34,530

AirDNA projects $163/night at 58% occupancy ($34,530). Airbtics projects $206/night at 58% occupancy ($43,639). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,331$37,606$67,528$93,421
Occupancy45%58%70%77%
Nightly Rate$145$172$257$323

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Cozy 3BR Apartment near Mayo
$38,588
$135
74%
3161$75❌❌❌N / Y⭐️ 5 (108)Profile

B

Historic Upper Apartment in Heart of Downtown
$28,321
$174
44%
3182$75❌❌❌N / Y⭐️ 4.7 (112)Profile

C

Cozy Hideaway - Fire places, Jacuzzi & King Beds
$35,436
$244
38%
3362$125❌❌❌N / Y⭐️ 5 (41)Profile

D

Bohemian Bungalow: Live like a Local, Pets Welcome
$33,512
$121
70%
3171$100❌❌✅N / Y⭐️ 5 (108)Profile

E

Modern Driftless Getaway. Dogs and Family Friendly
$34,448
$151
59%
3382$120❌❌✅N / Y⭐️ 4.8 (138)Profile

Operating Expenses

Monthly Expenses

$1,514

Annual Expenses

$18,169

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$988

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,880

Annual Mortgage & Tax

$22,560

Downpayment

Purchase Price

$334,500

Percent Down

20%

Total Downpayment

$66,900

Total Loan Amount

$267,600

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,604

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$276

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$15,876

Deductible property tax

$3,312

Est. Depreciation Value

$159,499

Profit on this property

$16,361

Your total deduction

$162,325

So, your new taxable income is your previous income minus your total deduction ($150,000 - $162,325)

-$12,325

Your old tax bill

$45,000

Your new tax bill

-$3,697

Estimated tax savings

$48,697

property-location

2131 Main St La Crosse, Wisconsin, 54601

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,604/mo

Agent

Inquire about this property

Contact Agent

$262,600

Zestimate

-18

Airbnb Investor Score

-$6,198

Annual Profit

4.9%

Cap Rate

-7.3%

Cash on Cash

$34,530

Annual Revenue

BNBCalc predicts this property will get $206 per night with 58% occupancy, putting it in the top 49% 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

-7.25%

Cap Rate

4.89%

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

$15,876

Deductible property tax

$3,312

Your total deduction

$53,618

Your adjusted annual income

$150,000 - $53,618 = $96,382

Taxes on $96,382 (30%)

$28,915

Your old tax bill

$45,000

Your new tax bill

$28,915

Estimated tax savings

$16,085

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com