BNBCalc Short Term Rental Investment Analysis 1119 7th St, Algoma, WI, 54201

2 bed • 1 bath • 6 guests • $194,800

BNB

Calc

Annual Revenue

$35,998

Profit (Cash Flow)

$4,498

Cap Rate

9.1%

Annual Revenue

$35,998

AirDNA projects $181/night at 45% occupancy ($29,749). Airbtics projects $176/night at 56% occupancy ($35,998). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,673	$33,293	$46,200	$69,964
Occupancy	44%	53%	65%	77%
Nightly Rate	$138	$168	$189	$243

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Across the street from Von Stiehl-Newly Renovated!	$31,620	$135	61%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (11)
Newly renovated - must stay at in Algoma!	$30,840	$169	48%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (10)
5th Steele Place, LLC - Downtown Algoma Condos:	$31,149	$179	47%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (108)
Water view, Beach, Winery Next Door: Stiehl Away	$21,654	$153	36%	2	1	2	$125	❌	❌	❌	N / N	⭐️ 4.6 (28)
Algoma’s Perfect Corner	$26,676	$119	59%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (122)
Newly renovated, walking distance to everything!	$47,118	$168	75%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (19)
Newly renovated - walking distance to pier!	$35,634	$169	55%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (13)
Cozy Algoma Retreat: Minutes to Beach & Downtown!	$27,636	$122	52%	2	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (13)
Newly renovated-across the street from Von Stiehl!	$51,404	$169	82%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (24)
Walking distance to everything- Newly renovated!	$29,105	$168	44%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (10)
Waterfront Algoma Vacation Rental on Lake Michigan	$93,805	$344	73%	2	1	2	$176	❌	❌	❌	N / Y	⭐️ 5 (8)
Charming Two Bedroom in Heart of Downtown Algoma	$33,545	$113	81%	2	1	1	$25	❌	❌	✅	N / Y	⭐️ 5 (69)
The Cabin on the Glen Innish Farm	$46,455	$194	65%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (176)
Up Top Hideaway	$30,568	$174	48%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Cabin on Lake Michigan near Door County and Algoma	$42,500	$122	91%	2	1.5	3	$140	❌	❌	✅	N / Y	⭐️ 4.5 (72)
Algoma dog friendly home 35 miles to Lambeau Field	$47,391	$236	53%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (5)
Treetop Charm	$25,163	$113	60%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Hidden gem on the hill.	$28,514	$174	44%	2	1.5	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (31)
The Harbor Loft 211 ellis	$29,334	$198	38%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Water View Cottage on Lake Michigan (Bay-side)	$20,347	$147	36%	2	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.5 (137)
Peace of Beach, 4 season waterfront cottage	$83,912	$342	66%	2	1	3	$185	❌	✅	✅	Y / Y	⭐️ 5 (178)
Cottage on the Bay	$29,776	$151	53%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (193)
Waterfront Cottage with 2 Bedrooms & Whirlpool!	$41,973	$188	61%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (57)
Modern Riverside Stay B Unit	$25,024	$129	53%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Downtown Art Studio	$16,603	$120	36%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (131)
Downtown Brewery Loft	$27,492	$143	51%	2	1	2	$60	❌	❌	✅	N / Y	⭐️ 5 (28)
Waterfront 2 BR Lower fire pit, grill & kayaks	$34,126	$171	53%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (35)
Waterfront get away! Green Bay and Door County.	$15,806	$131	32%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Sawyer View Villa	$29,591	$115	67%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (173)
Starboard Cottage at Three's Company	$56,646	$201	77%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (29)
Boardwalk Lake House	$38,718	$149	71%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.7 (19)
Waterfront Two Bedroom Cottage at Snug Harbor Inn	$36,435	$181	55%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (51)
Downtown Kewaunee Lakeshore Gem - Unit 2	$25,469	$154	43%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (14)
Downtown Kewaunee Lakeshore Gem - Unit 1	$24,038	$158	40%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Condo w/water access	$28,519	$197	39%	2	1	2	$75	❌	❌	❌	N / N	⭐️ 4.5 (6)
Cozy Door County Beach House with Stunning Sunsets	$74,524	$242	83%	2	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Sturgeon Bay Waterfront Cottage	$61,106	$258	64%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Sunset Beach Getaway	$23,894	$151	42%	2	1	2	$65	❌	❌	❌	Y / N	⭐️ 5 (78)
Modern beachfront/bayside that screams relaxation!	$24,422	$139	47%	2	1	3	$85	❌	❌	✅	Y / Y	⭐️ 5 (32)
Southern Door County Cottage with Amazing Sunsets	$83,305	$378	60%	2	1	2	$99	❌	❌	✅	N / Y	⭐️ 5 (35)

Return Metrics

8.81% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,498	$8,996	$13,494	$17,992	$22,490	$44,980	$134,941
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,913	$3,945	$6,102	$8,392	$10,824	$25,424	$155,840
Down Payment	$38,960	$38,960	$38,960	$38,960	$38,960	$38,960	$38,960
Property Appreciation	$5,844	$11,863	$18,063	$24,449	$31,026	$66,994	$278,030
Total Return	$51,215	$63,764	$76,619	$89,794	$103,300	$176,359	$607,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.81%

Cap Rate

9.05%

Return on Investment

24%

1119 7th St Algoma, Wisconsin, 54201

2 bed • 1 bath • 6 guests

Purchase Price

Est. $934/mo

Inquire about this property

Contact Agent

$194,800

Zestimate

Airbnb Investor Score

$4,498

Annual Profit

9.1%

Cap Rate

8.8%

Cash on Cash

$35,998

Annual Revenue

BNBCalc predicts this property will get $176 per night with 56% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$37,795

Avg annual revenue

56%

Avg occupancy rate

$176

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

$40k

$65k

$95k

$4,498

Profit

Revenue

$35,998

Operating Expenses

$18,360

Operating Income

$17,639

Mortgage & Taxes

$13,141

Profit (Cash Flow)

$4,498

$51,054

Cash Investment

Down Payment

$38,960

Renos & Furnishing

$6,250

Closing Costs

$5,844

Total

$51,054

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.81%

Cap Rate

9.05%

Return on Investment

24%

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

$9,245

Deductible property tax

$1,929

Your total deduction

$15,663

Your adjusted annual income

$150,000 - $15,663 = $134,337

Taxes on $134,337 (30%)

$40,301

Your old tax bill

$45,000

Your new tax bill

$40,301

Estimated tax savings

$4,699

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:

10,018 sqft

Year built:

1974

Size:

1,546 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,018 sqft

Building area: 1,546 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Forced Air, Central Air

View: -

Parking: Attached

Amenities: Dryer, Microwave, Refrigerator, Washer, Water Softener Owned

Price per square foot: $126

Lot Info

Zoning: -

Land Use: -

Parcel Number: 201000500920

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $138,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $194,800

Schools