BNBCalc Short Term Rental Investment Analysis 1104 Buffington Dr, Eau Claire, WI 54703

3 bed • 1 bath • 9 guests • $267,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$25,311

Profit (Cash Flow)

-$9,731

Cap Rate

3.1%

Annual Revenue

$25,311

AirDNA projects $105/night at 66% occupancy ($25,311).

BNB Calc projects a 66% occupancy rate, $105 rate per night.

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

Return Metrics

-13.92% 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)	-$9,730	-$19,461	-$29,192	-$38,923	-$48,653	-$97,307	-$291,922
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,631	$5,426	$8,392	$11,542	$14,885	$34,964	$214,320
Down Payment	$53,580	$53,580	$53,580	$53,580	$53,580	$53,580	$53,580
Property Appreciation	$8,037	$16,315	$24,841	$33,623	$42,669	$92,135	$382,363
Total Return	$54,518	$55,859	$57,621	$59,822	$62,481	$83,372	$358,340

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.92%

Cap Rate

3.11%

Return on Investment

1.34%

1104 Buffington Dr Eau Claire, WI, 54703

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,285/mo

This property is for sale!

Contact Agent

-52

Airbnb Investor Score

-$9,730

Annual Profit

3.1%

Cap Rate

-13.9%

Cash on Cash

$25,311

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$9,731

Profit

Revenue

$25,311

Operating Expenses

$16,970

Operating Income

$8,341

Mortgage & Taxes

$18,072

Profit (Cash Flow)

-$9,731

$69,867

Cash Investment

Down Payment

$53,580

Renos & Furnishing

$8,250

Closing Costs

$8,037

Total

$69,867

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.92%

Cap Rate

3.11%

Return on Investment

1.34%

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

$12,715

Deductible property tax

$2,652

Your total deduction

$37,410

Your adjusted annual income

$150,000 - $37,410 = $112,590

Taxes on $112,590 (30%)

$33,777

Your old tax bill

$45,000

Your new tax bill

$33,777

Estimated tax savings

$11,223

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: -