BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

3 bed β€’ 1 bath β€’ 9 guests β€’ $387,400

BNB

Calc

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}

Percentiles25%50%75%90%
Revenue$35,723$45,255$52,049$73,898
Occupancy63%74%79%92%
Nightly Rate$152$161$172$212

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
332$75❌❌❌Y / Y⭐️ 5 (41)
Cozy 3-bedroom home in Gretna on quiet street
$34,312
$105
80%
311$100❌❌❌Y / Y⭐️ 5 (75)
Whitehawk townhouse
$36,781
$136
69%
322$124❌❌❌Y / Y⭐️ 5 (49)
The Wildflower at Coventry Rows
$48,787
$162
79%
332$150βŒβŒβœ…Y / Y⭐️ 5 (13)
Cozy Omaha Home 3 bdrm 2 baths
$53,744
$176
79%
322$200βŒβŒβœ…Y / Y⭐️ 4.9 (17)
The Briarwood- Spacious & Modern w/ 2 car garage
$56,468
$236
62%
332$185❌❌❌Y / Y⭐️ 5 (12)
The Prairie at Coventry Rows
$46,778
$159
77%
332$150βŒβŒβœ…Y / Y⭐️ 5 (15)
A Step Back in Time!
$20,940
$151
37%
322$30❌❌❌Y / Y⭐️ 4.6 (10)
The Library in West Omaha
$31,231
$161
53%
322$0❌❌❌Y / Y⭐️ 0 (0)
The Cottonwood at Coventry Rows
$42,329
$156
71%
332$150βŒβŒβœ…Y / Y⭐️ 5 (4)
MONTHLY ONLY West Omaha Townhome with a BIG FEEL!!
$26,157
$94
74%
3231$200βŒβŒβœ…Y / Y⭐️ 4.8 (15)
The BlueJay at Coventry Rows
$52,980
$154
94%
332$150βŒβŒβœ…Y / Y⭐️ 5 (1)
Private Upscale 3 Bedroom Home in SW Omaha.
$78,705
$336
64%
332$0βŒβœ…βœ…Y / Y⭐️ 4.8 (6)
Northridge Nest- 20 min from downtown Omaha
$60,390
$165
100%
322$0❌❌❌Y / Y⭐️ 5 (26)
Relaxing 3 bedroom home w/ workspace & parking!
$58,294
$177
90%
323$0βŒβŒβœ…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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.68%

Cap Rate

3.8%

Return on Investment

4.16%

property-location

6707 S 210th Ave Elkhorn, NE, 68022

3 bed β€’ 1 bath β€’ 9 guests

Est. $1,858/mo

Agent

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.

Top 88% of comparables

Top 14% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 15 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.68%

Cap Rate

3.8%

Profit (Cummulative)

-$11,373

$3,806

$8,250

$11,622

$0

Total Gain

$4,055

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: -