924 Elmwood Ave Lincoln, Nebraska, 68510-3320
3 bed • 3 bath • 9 guests • $215,600
$215,600
Zestimate
Est. $1,034/mo
Annual Revenue
$29,585
Profit (Cash Flow)
-$2,473
Cap Rate
5.6%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $135/night at 60% occupancy ($29,585) Airbtics projects $152/night at 57% occupancy ($31,645)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$29,585
$29,585
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$17,985 | $117 | 42% | 3 | 1 | 8 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (122) | Profile | |
$21,525 | $132 | 40% | 3 | 2 | 6 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (270) | Profile | |
$33,915 | $138 | 57% | 3 | 2 | 6 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (86) | Profile | |
$41,036 | $121 | 84% | 3 | 2 | 7 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (173) | Profile | |
$30,804 | $148 | 50% | 3 | 2 | 6 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (52) | Profile |
Return Metrics
-4.23% 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
-4.23%
Cap Rate
5.59%
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
$10,233
Deductible property tax
$2,134
Your total deduction
$36,390
Your adjusted annual income
$150,000 - $36,390 = $113,610
Taxes on $113,610 (30%)
$34,083
Your old tax bill
$45,000
Your new tax bill
$34,083
Estimated tax savings
$10,917
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