BNBCalc Short Term Rental Rental Arbitrage Analysis , Milwaukee, WI, 53220

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$18,562

Profit (Cash Flow)

-$23,787

Cash on Cash Return

-546.8%

Annual Revenue

$18,562

AirDNA projects $92/night at 61% occupancy ($20,497). Airbtics projects $77/night at 66% occupancy ($18,561). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 66% occupancy rate, $77 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,694	$19,322	$29,586	$34,822
Occupancy	54%	65%	85%	96%
Nightly Rate	$73	$75	$90	$94

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Updated Private Bungalow	$19,998	$64	79%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Clean 1bd/1bath close to everything!	$17,952	$47	96%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (159)
1 bedroom condo /free parking	$20,598	$75	68%	1	1	5	$70	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Beautiful Lower Level Renovated Studio	$17,891	$94	52%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Historic Greendale, Milwaukee Attractions	$19,407	$73	61%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Modern Cabin in the City \| Beautiful 1 BR Suite	$10,642	$94	28%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (94)
Lovely one bedroom with free parking on premises.	$19,128	$73	62%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (21)
Cozy Apartment in Greenfield, WI	$9,607	$75	35%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (13)
Washer/Dryer. Dishwasher. A/C. Pets. Corner Apt.	$33,306	$91	100%	1	1	30	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Free Parking Close to many Medical Centers	$28,986	$90	88%	1	1	30	$155	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-546.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$23,787	-$47,574	-$71,361	-$95,149	-$118,936	-$237,873	-$713,619
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$23,787	-$47,574	-$71,361	-$95,149	-$118,936	-$237,873	-$713,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-546.83%

Payback Period Days

Return on Investment

-546.83%

Milwaukee, Wisconsin, 53220

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,228

Zestimate

Milwaukee

Guide

Zoning

Guide

Laws

$18,562

Annual Revenue

BNBCalc predicts this property will get $77 per night with 66% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$19,751

Avg annual revenue

66%

Avg occupancy rate

$77

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

$10k

$15k

$25k

$35k

-$23,787

Profit

Revenue

$18,562

Operating Expenses

$14,413

Operating Income

$4,149

Net Effective Rent

$27,936

Profit (Cash Flow)

-$23,787

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-546.83%

Payback Period Days