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 1028 Westridge St Sw, Bondurant, IA 50035

4 bed • 3 bath • 12 guests • $396,000

BNB

Calc

Annual Revenue

$44,823

Profit (Cash Flow)

-$1,397

Cap Rate

6.4%

Annual Revenue

$44,823

AirDNA projects $201/night at 51% occupancy ($37,441). Airbtics projects $208/night at 59% occupancy ($44,822). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $208 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,110$44,343$52,078$54,426
Occupancy42%63%75%77%
Nightly Rate$156$191$265$279

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
•Spacious 4 - bedroom 2 king beds•
$52,572
$189
76%
441$0❌❌✅Y / Y⭐️ 4.9 (77)
•Vibrant 4 bedroom house 2 king beds in Ankeny•
$53,828
$191
77%
421$0✅❌✅Y / Y⭐️ 4.9 (133)
Altoona Home 11 Mi to Downtown Des Moines
$39,502
$251
43%
452$0❌❌❌Y / Y⭐️ 4.8 (20)
Welcoming, very spacious, safe area
$34,586
$270
35%
431$0❌❌❌Y / Y⭐️ 4.9 (205)
Relaxing Entire House Located in Ankeny Iowa
$50,596
$192
72%
432$0❌❌❌Y / Y⭐️ 5 (37)
Luxe New Home near interstate
$59,815
$277
59%
431$0❌❌✅Y / Y⭐️ 5 (40)
Quaint 4bd Home - 3 min to Adventureland & Casino!
$38,980
$145
68%
422$130❌❌✅Y / Y⭐️ 5 (18)
Modern Home~ Hot Tub~ Game Room~ Family Friendly
$46,885
$305
42%
432$0❌✅❌Y / Y⭐️ 5 (21)
NEW Executive Home in Ankeny
$19,057
$127
41%
431$0❌❌✅Y / Y⭐️ 5 (9)
Spacious & Roomy 4BR Home in Central DSM
$41,801
$141
81%
421$0❌❌❌Y / Y⭐️ 4.3 (3)

Return Metrics

-1.37% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,397-$2,794-$4,191-$5,588-$6,985-$13,971-$41,913
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$316,800$316,800$316,800$316,800$316,800$316,800$316,800
Down Payment$79,200$79,200$79,200$79,200$79,200$79,200$79,200
Property Appreciation$11,880$24,116$36,719$49,701$63,072$136,190$565,195
Total Return$406,482$417,322$428,528$440,112$452,086$518,219$919,282

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.37%

Cap Rate

6.39%

Return on Investment

14.11%

property-location

1028 Westridge St Sw Bondurant, IA, 50035

4 bed • 3 bath • 12 guests

Est. $1,899/mo

Agent

This property is for sale!

Contact Agent

11

Airbnb Investor Score

-$1,397

Annual Profit

6.4%

Cap Rate

-1.4%

Cash on Cash

$44,823

Annual Revenue

BNBCalc predicts this property will get $208 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$43,762

Avg annual revenue

59%

Avg occupancy rate

$208

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

$30k

$45k

$60k

Sign up to see the data on 10 all comparables

-$1,397

Profit

Revenue

$44,823

Operating Expenses

$19,507

Operating Income

$25,316

Mortgage & Taxes

$26,713

Profit (Cash Flow)

-$1,397

$101,830

Cash Investment

Down Payment

$79,200

Renos & Furnishing

$10,750

Closing Costs

$11,880

Total

$101,830

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.37%

Cap Rate

6.39%

Profit (Cummulative)

-$1,397

$316,800

$10,750

$11,880

$0

Total Gain

$14,373

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

$18,795

Deductible property tax

$3,920

Your total deduction

$42,112

Your adjusted annual income

$150,000 - $42,112 = $107,888


Taxes on $107,888 (30%)

$32,366

Your old tax bill

$45,000

Your new tax bill

$32,366


Estimated tax savings

$12,634

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: -