BNBCalc Short Term Rental Investment Analysis 1010 S 40th St, Omaha, NE 68105

3 bed • 1 bath • 9 guests • $279,000

BNB

Calc

Annual Revenue

$23,777

Profit (Cash Flow)

-$11,814

Cap Rate

2.5%

Annual Revenue

$23,777

AirDNA projects $155/night at 42% occupancy ($23,777). Airbtics projects $132/night at 58% occupancy ($27,963). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 42% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,879	$29,863	$40,397	$60,454
Occupancy	44%	57%	69%	90%
Nightly Rate	$117	$135	$152	$171

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Colorful midtown Blackstone UNMC House	$24,836	$74	87%	3	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Boho Farmhouse in Midtown - Close to Everything!	$35,018	$122	58%	3	1	1	$120	❌	❌	❌	N / Y	⭐️ 4.8 (214)
Modern, Naturally Lit apt- WITH MURAL	$24,525	$123	49%	3	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (44)
Med Center area duplex (UNMC)	$24,657	$141	46%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (75)
Cheerful 3 bed Luxury home BRAND NEW in Midtown	$28,256	$193	40%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Midtown Bungalow	$22,763	$135	43%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Sojourner House - A Welcoming Omaha Retreat	$36,214	$153	61%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (51)
BellaB- Family Getaway Retreat- Stay & Play!	$33,553	$152	59%	3	2	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (91)
Fabulous Midtown Townhome #2 (non-smoking)	$45,893	$145	77%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (178)
Dundee Craftsman, century old-beautifully updated	$22,511	$155	37%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (134)
Bungalow w/Splash Glam Zoo UNMC King bed	$40,228	$182	57%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (275)
Centrally Located Midtown/UNMC entire House	$30,355	$83	93%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (286)
Modern Midtown Apartment, 3BR	$19,280	$112	46%	3	1	2	$190	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Your home away from home awaits!	$32,382	$88	97%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

-16.31% 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)	-$11,814	-$23,628	-$35,442	-$47,256	-$59,070	-$118,141	-$354,424
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200
Down Payment	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$275,555	$272,362	$269,428	$266,760	$264,366	$256,811	$322,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.31%

Cap Rate

2.51%

Return on Investment

-0.97%

1010 S 40th St Omaha, NE, 68105

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,338/mo

This property is for sale!

Contact Agent

Omaha

Guide

Zoning

Market

Guide

Laws

Market Data

-64

Airbnb Investor Score

-$11,814

Annual Profit

2.5%

Cap Rate

-16.3%

Cash on Cash

$23,777

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 42% occupancy.Projected nightly rate is $132/night at 58% occupancy.

Occupancy Rate

Top 74% 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.

$29,094

Avg annual revenue

58%

Avg occupancy rate

$132

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

$15k

$25k

$35k

$45k

-$11,814

Profit

Revenue

$23,777

Operating Expenses

$16,771

Operating Income

$7,006

Mortgage & Taxes

$18,820

Profit (Cash Flow)

-$11,814

$72,420

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$8,250

Closing Costs

$8,370

Total

$72,420

DSCR Ratio

Weak

0.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.31%

Cap Rate

2.51%

Return on Investment

-0.97%

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

$13,242

Deductible property tax

$2,762

Your total deduction

$40,593

Your adjusted annual income

$150,000 - $40,593 = $109,407

Taxes on $109,407 (30%)

$32,822

Your old tax bill

$45,000

Your new tax bill

$32,822

Estimated tax savings

$12,178

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -