BNBCalc Short Term Rental Investment Analysis 1257 North Green Street, Wichita, KS

3 bed • 1 bath • 9 guests • $105,000

BNB

Calc

Annual Revenue

$29,453

Profit (Cash Flow)

-$1,709

Cap Rate

5.1%

Annual Revenue

$29,453

AirDNA projects $127/night at 65% occupancy ($30,150). Airbtics projects $145/night at 64% occupancy ($33,894). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,239	$30,330	$47,761	$63,503
Occupancy	57%	62%	74%	79%
Nightly Rate	$110	$125	$167	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bed 2 Bath by College Hill w/ Fitness Room	$34,867	$128	69%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Cozy bungalow in Midtown	$23,078	$103	58%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cozy home in heart of Wichita	$34,673	$155	58%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (163)
Brickhouse Lodge: 5 blocks to Old Town.	$26,210	$132	53%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (269)
The Home Sweet Home	$23,199	$107	57%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (129)
Game Room, Home Gym, & Private Patio W/ POOL!	$59,462	$256	61%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Home Near WSU with Fire Pit	$40,536	$132	75%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (56)
Old Town Loft with Hanging Master Bed	$48,188	$222	57%	3	2	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (211)
Antique Bungalow	$21,868	$96	58%	3	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (122)
Comfortable 3BDR 2Bth house+Fenced Backyard	$34,867	$106	85%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (208)
Sunflower Station	$25,059	$97	63%	3	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (89)
Roaring Riverside - Art Deco Luxe- 2 Kings!	$31,494	$116	67%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (118)
Amazing East Side 3BR 2BA Wifi SMRT TV	$26,989	$117	56%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
Riverside Cottage - Charming Bungalow - 2 Kings	$31,596	$122	65%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (107)
Spacious Happy home 3br/ 2ba Family Home	$24,045	$123	49%	3	0	3	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (151)
3 Bed 1.5 Bath Home By College Hill & Hospitals	$29,143	$89	78%	3	1.5	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (50)
Opulent Oasis - Spa! FirePit! 3 Kings!	$62,450	$205	79%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (96)
Beehive:Huge Mid-Century Oasis Salt Pool, Hot Tub	$83,815	$353	63%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (15)
Mid -Century East Side Ranch	$27,579	$149	49%	3	2	3	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Riverside Renaissance- Spa!	$37,106	$167	55%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (59)
Secluded Riverside Retreat w/ Private Park Access	$38,725	$128	80%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (161)
Charming Bungalow by the River	$48,884	$172	74%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (57)
Lux Delano	$38,564	$183	56%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Convenient SE 3BR 2BA WIFI SMART TV	$30,114	$110	71%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
HotTub, King & PoolTable~East Wichita	$36,944	$167	56%	3	1.5	2	$80	✅	✅	✅	Y / Y	⭐️ 5 (66)
Clifton Corner - Near the Park!	$26,647	$120	55%	3	1.5	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (34)
Fully Fenced Yard W/ Basement Bedroom \| Sleeps 7!	$27,982	$113	61%	3	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (99)
3bed/2.5bath comfort home	$27,126	$122	59%	3	2.5	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Luxury home on the River and OUTDOOR RETREAT!!!	$50,431	$209	65%	3	2.5	3	$72	❌	❌	❌	Y / Y	⭐️ 5 (115)
Endless Family Entertainment, Fire Pit, 2 Kings!	$62,401	$213	78%	3	2	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (67)
Chic Modern Cottage Retreat in Prime Riverside	$24,375	$180	37%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Beautiful Dutch Colonial in College Hill!	$47,454	$143	86%	3	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (95)
Home Near WSU	$28,262	$111	67%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Delano/Dntwn Home Away From Home	$37,553	$164	60%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (80)
The Green Leaf Cottage	$35,215	$120	75%	3	1.5	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (85)
Delano Delight - Near Downtown - Pet Friendly!	$27,706	$106	66%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (207)
Warm & Cozy Hut	$28,929	$104	76%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (75)
Chic Bungalow in the heart of Wichita	$33,628	$155	57%	3	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (40)
3 Bed 1.5 Bath Home in College Hill By Hospital	$37,438	$116	82%	3	1.5	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (63)
Home Sweet Home - Upper Floor Loft 3 BR - 1 BA WIF	$26,371	$110	60%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (102)

Return Metrics

-3.98% 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)	-$1,709	-$3,418	-$5,128	-$6,837	-$8,547	-$17,094	-$51,284
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$711	$1,476	$2,298	$3,181	$4,131	$10,061	$73,499
Down Payment	$31,500	$31,500	$31,500	$31,500	$31,500	$31,500	$31,500
Property Appreciation	$3,150	$6,394	$9,736	$13,178	$16,723	$36,111	$149,862
Total Return	$33,651	$35,951	$38,405	$41,022	$43,807	$60,578	$203,578

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.98%

Cap Rate

5.09%

Return on Investment

5.01%

1257 N Green St Wichita, Kansas, 67214

3 bed • 1 bath • 9 guests

Purchase Price

Wichita

Guide

Zoning

Market

Guide

Laws

Market Data

-8

Airbnb Investor Score

-$1,709

Annual Profit

5.1%

Cap Rate

-4.0%

Cash on Cash

$29,453

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 65% occupancy ($30,150.89). Airbtics projects $167/night at 64% occupancy ($33,894).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$36,024

Avg annual revenue

64%

Avg occupancy rate

$145

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

$40k

$60k

$85k

-$1,709

Profit

Revenue

$29,453

Operating Expenses

$24,106

Operating Income

$5,347

Mortgage & Taxes

$7,056

Profit (Cash Flow)

-$1,709

$42,900

Cash Investment

Down Payment

$31,500

Renos & Furnishing

$8,250

Closing Costs

$3,150

Total

$42,900

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.98%

Cap Rate

5.09%

Return on Investment

5.01%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$5,282

Deductible property tax

$1,040

Your total deduction

$26,819

Your adjusted annual income

$150,000 - $26,819 = $123,181

Taxes on $123,181 (30%)

$36,954

Your old tax bill

$45,000

Your new tax bill

$36,954

Estimated tax savings

$8,046

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

3,484 sqft

Year built:

1940

Size:

1,534 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 3,484 sqft

Building area: 1,534 sqft

Garage: No

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric

View: -

Parking: None

Amenities: None

Price per square foot: $68

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1251501206001.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $10,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Spaght Multimedia Magnet Elementary School with 3/10 star rating
High School: Metro Blvd Alt High School with 1/10 star rating