BNBCalc Short Term Rental Investment Analysis 1215 Main St, Pella, IA 50219

4 bed • 3 bath • 12 guests • $725,000

BNB

Calc

Annual Revenue

$44,289

Profit (Cash Flow)

-$24,054

Cap Rate

3.4%

Annual Revenue

$44,289

AirDNA projects $258/night at 47% occupancy ($44,289). Airbtics projects $221/night at 57% occupancy ($46,009). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 47% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,866	$45,985	$61,788	$96,746
Occupancy	53%	59%	66%	80%
Nightly Rate	$197	$203	$236	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious and charming 4br home in downtown Pella	$60,255	$215	66%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (87)
Modern 4 Bedroom Pella home with many amenities!	$56,404	$195	66%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (100)
Turn 2 Lodge	$30,733	$149	53%	4	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
4BR home with KING bed for 13, perfect location!	$53,665	$243	58%	4	4	3	$173	❌	❌	❌	Y / Y	⭐️ 5 (7)
Secluded Acreage & New remodel! Close to town!	$43,779	$205	55%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
Double E Farms	$58,853	$201	80%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Ophelia’s Huis	$25,372	$197	27%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Refuge: Peaceful and Perfect Home in Pella	$43,920	$200	60%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (30)
Woodland Estate	$42,774	$314	33%	4	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (2)
The Tudor: Pool, Patio, Fire Pit, Yard Games	$97,550	$300	81%	4	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (83)

Return Metrics

-13.55% 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)	-$24,054	-$48,108	-$72,163	-$96,217	-$120,271	-$240,543	-$721,630
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,122	$14,684	$22,712	$31,235	$40,284	$94,622	$580,000
Down Payment	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000	$145,000
Property Appreciation	$21,750	$44,152	$67,227	$90,993	$115,473	$249,339	$1,034,765
Total Return	$149,818	$155,728	$162,776	$171,012	$180,486	$248,418	$1,038,134

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.55%

Cap Rate

3.42%

Return on Investment

2.71%

1215 Main St Pella, IA, 50219

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,477/mo

This property is for sale!

Contact Agent

-49

Airbnb Investor Score

-$24,054

Annual Profit

3.4%

Cap Rate

-13.6%

Cash on Cash

$44,289

Annual Revenue

BNBCalc predicts this property will get $221 per night with 57% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$51,330

Avg annual revenue

57%

Avg occupancy rate

$221

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

$25k

$50k

$75k

$100k

-$24,054

Profit

Revenue

$44,289

Operating Expenses

$19,438

Operating Income

$24,852

Mortgage & Taxes

$48,906

Profit (Cash Flow)

-$24,054

$177,500

Cash Investment

Down Payment

$145,000

Renos & Furnishing

$10,750

Closing Costs

$21,750

Total

$177,500

DSCR Ratio

Weak

0.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.55%

Cap Rate

3.42%

Return on Investment

2.71%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$97,362

Your adjusted annual income

$150,000 - $97,362 = $52,638

Taxes on $52,638 (30%)

$15,791

Your old tax bill

$45,000

Your new tax bill

$15,791

Estimated tax savings

$29,209

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: Yes

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: -