BNBCalc Short Term Rental Investment Analysis 6707 S 210th Ave, Elkhorn, NE 68022

3 bed • 1 bath • 9 guests • $387,400

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$32,689

Profit (Cash Flow)

-$11,373

Cap Rate

3.8%

Annual Revenue

$32,689

AirDNA projects $179/night at 50% occupancy ($32,689). Airbtics projects $169/night at 72% occupancy ($44,442). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $179 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,723	$45,255	$52,049	$73,898
Occupancy	63%	74%	79%	92%
Nightly Rate	$152	$161	$172	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Renovated 3 Bedroom Ranch	$37,123	$169	57%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cozy 3-bedroom home in Gretna on quiet street	$34,312	$105	80%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (75)
Whitehawk townhouse	$36,781	$136	69%	3	2	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (49)
The Wildflower at Coventry Rows	$48,787	$162	79%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Cozy Omaha Home 3 bdrm 2 baths	$53,744	$176	79%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
The Briarwood- Spacious & Modern w/ 2 car garage	$56,468	$236	62%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (12)
The Prairie at Coventry Rows	$46,778	$159	77%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (15)
A Step Back in Time!	$20,940	$151	37%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
The Library in West Omaha	$31,231	$161	53%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Cottonwood at Coventry Rows	$42,329	$156	71%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
MONTHLY ONLY West Omaha Townhome with a BIG FEEL!!	$26,157	$94	74%	3	2	31	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
The BlueJay at Coventry Rows	$52,980	$154	94%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)
Private Upscale 3 Bedroom Home in SW Omaha.	$78,705	$336	64%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (6)
Northridge Nest- 20 min from downtown Omaha	$60,390	$165	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Relaxing 3 bedroom home w/ workspace & parking!	$58,294	$177	90%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (6)

Return Metrics

-11.68% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,373	-$22,746	-$34,119	-$45,492	-$56,865	-$113,730	-$341,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,805	$7,846	$12,136	$16,690	$21,525	$50,561	$309,920
Down Payment	$77,480	$77,480	$77,480	$77,480	$77,480	$77,480	$77,480
Property Appreciation	$11,622	$23,592	$35,922	$48,622	$61,702	$133,233	$552,921
Total Return	$81,534	$86,172	$91,419	$97,300	$103,843	$147,543	$599,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.68%

Cap Rate

3.8%

Return on Investment

4.16%

6707 S 210th Ave Elkhorn, NE, 68022

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,858/mo

This property is for sale!

Contact Agent

-40

Airbnb Investor Score

-$11,373

Annual Profit

3.8%

Cap Rate

-11.7%

Cash on Cash

$32,689

Annual Revenue

BNBCalc predicts this property will get $169 per night with 72% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$45,667

Avg annual revenue

72%

Avg occupancy rate

$169

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$40k

$60k

$80k

-$11,373

Profit

Revenue

$32,689

Operating Expenses

$17,930

Operating Income

$14,760

Mortgage & Taxes

$26,133

Profit (Cash Flow)

-$11,373

$97,352

Cash Investment

Down Payment

$77,480

Renos & Furnishing

$8,250

Closing Costs

$11,622

Total

$97,352

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.68%

Cap Rate

3.8%

Return on Investment

4.16%

STR 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

$18,386

Deductible property tax

$3,835

Your total deduction

$50,891

Your adjusted annual income

$150,000 - $50,891 = $99,109

Taxes on $99,109 (30%)

$29,733

Your old tax bill

$45,000

Your new tax bill

$29,733

Estimated tax savings

$15,267

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -