BNBCalc Short Term Rental Cohost Analysis 1325 North 55th Street, Milwaukee, WI

3 bed • 2 bath • 9 guests • $310,400

BNB

Calc

Owner income

$32,052

Per year

This Airbnb could earn an additional

$2,812

Per month vs a Long-Term Rental

Annual Revenue range

$33,133 - $88,890

Annual Revenue

$53,421

AirDNA projects $166/night at 56% occupancy ($33,953). Airbtics projects $167/night at 59% occupancy ($35,987). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,263	$33,133	$55,110	$88,890
Occupancy	43%	56%	71%	87%
Nightly Rate	$114	$158	$206	$273

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dog-friendly West End Upper!	$15,826	$104	40%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (26)
3BR/3BA \| AmFam Field \| Stylish \| Fenced Yard	$59,102	$275	55%	3	3	1	$107	❌	❌	✅	Y / Y	⭐️ 5 (136)
The Little Gray House	$55,354	$180	82%	3	2.5	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (232)
Tosa Bungalow-10mins to DT and 3rd Ward	$69,519	$221	84%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (75)
Historic on The Avenue	$44,736	$170	69%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
Entire Home Best Stay for Brewers/Am Fam Field	$26,532	$129	49%	3	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (170)
Entire Wauwatosa Home!	$44,945	$139	87%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (76)
Cozy Heights -Perfect for Travel Nurses	$23,484	$105	58%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Historic Renovated 3Br in Wonderful Neighborhood	$30,888	$206	40%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (27)
Brew City Boho - Wauwatosa	$31,660	$115	71%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (55)
Meticulously Restored Tosa Village Historic Home	$80,207	$333	65%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (40)
Charming Milwaukee flat	$19,792	$93	57%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (58)
Near American Family Field - Prime Location!	$44,237	$158	73%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (36)
Chic lower flat near AMFAM + Davidson Park	$29,917	$122	67%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Enderis Park Music House: Tune	$29,874	$128	62%	3	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (52)
Mid Century Home at Honey Creek Parkway	$38,185	$236	44%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (29)
Safe location lively Wauwatosa and Milwaukee.	$33,613	$159	56%	3	1.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (53)
Milwaukee Getaway Home	$36,777	$196	50%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (30)
Spacious 3 bedroom lower flat in Milwaukee	$30,622	$113	71%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stylistic Condo Hot Tub Tosa Village 2 blocks away	$45,765	$330	37%	3	2	1	$45	✅	✅	✅	Y / Y	⭐️ 4.5 (113)
Vine Street Home	$20,770	$151	37%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 0 (1)
Lower, Charming Tosa 3 Bedroom	$22,517	$115	50%	3	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (30)
Affordable historic apartment near stadium	$22,366	$68	77%	3	1	3	$199	❌	❌	❌	N / Y	⭐️ 5 (41)
Lower flat “Casa de Lloyd “ Washington Highlands	$17,751	$102	46%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (36)
The Ultimate Urban Experience Antique Style	$26,859	$178	32%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Modern 3-BR Home Near State Fair	$20,654	$171	33%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Beautiful Upper Unit in Washington Heights	$25,139	$95	71%	3	2	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy Retreat: Garage Parking ~ Game Room - Gym	$30,799	$165	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Super Hosts ready for you in Wauwatosa!	$63,240	$326	53%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Charming Duplex Lower, close to everything	$20,902	$92	60%	3	1	2	$35	❌	❌	❌	N / N	⭐️ 5 (37)
AVL-Entire Home-MKE/Tosa (next to Hart Park)	$77,668	$211	100%	3	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (158)
Home 15 minutes from everything in Milwaukee!	$17,604	$130	37%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (26)
Wauwatosa Cape Cod	$18,743	$106	47%	3	1	2	$125	❌	❌	❌	Y / N	⭐️ 0 (0)
Peaceful & cozy home minutes from all the action	$31,110	$85	100%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (16)
Auburn Place: Cozy 3BR Home in Wauwatosa	$81,930	$273	82%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Cozy 3 bedroom - Near downtown	$60,360	$160	100%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Charming Spacious Long-Stay Comfort Near Tosa!	$72,732	$207	96%	3	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)

1325 N 55th St Milwaukee, Wisconsin, 53208

3 bed • 2 bath • 9 guests

Inquire about this property

Contact Agent

Milwaukee

Guide

Zoning

Guide

Laws

$53,421

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 56% occupancy.Projected nightly rate is $167/night at 59% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$37,004

Avg annual revenue

59%

Avg occupancy rate

$167

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

$35k

$60k

$85k

$16,026

Profit

Revenue

$53,421

Cleaning

$7,142

Cohost commission

$16,026

Owner payout

$32,052

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

Year built:

Size:

1,600 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 1,600 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Attached, Off Street

Amenities: Dishwasher, Dryer, Washer

Price per square foot: $194

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3680434000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $218,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $310,400

Schools

Elementary School: Neeskara School with 4/10 star rating