BNBCalc Short Term Rental Investment Analysis 1500 Hartley St, Lincoln, NE 68521

4 bed • 1 bath • 12 guests • $209,000

BNB

Calc

Annual Revenue

$29,950

Profit (Cash Flow)

-$1,722

Cap Rate

5.9%

Annual Revenue

$29,950

AirDNA projects $205/night at 40% occupancy ($29,950). Airbtics projects $207/night at 53% occupancy ($40,070). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 40% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,285	$38,000	$57,669	$115,062
Occupancy	43%	51%	62%	87%
Nightly Rate	$146	$193	$241	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 bd 2.5b 8 guests \| Game Room \| Large Backyard	$33,056	$170	48%	4	3	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (39)
4BR/ 3BA Ranch Retreat, next to downtown & I-80	$57,186	$200	73%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (162)
Character and charm close to Downtown	$69,597	$322	56%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Stay at the Lazy Llama House with Self Check-In	$42,048	$239	46%	4	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (90)
Fresh Clean Friendly 3 bed 2 bath home	$26,630	$137	51%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (201)
Frontdesk \| 4 BR Apt by the Sheldon Art Museum	$19,819	$95	57%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Frontdesk \| 4 BR Apt near Hamann Rose Garden	$16,514	$96	47%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Frontdesk \| 4 BR Apt near the Deer Springs Winery	$16,163	$96	46%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (13)
NEW BUILD Spacious 4 King Beds Sleeps 10	$73,402	$354	55%	4	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (13)
NEW BUILD Spacious Sleeps 10 Close to downtown	$45,988	$350	35%	4	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (24)
Large Family Home	$58,008	$248	63%	4	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)
Frontdesk \| 4 BR Apt near Pinewood Amphitheatre	$17,751	$97	50%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (9)
Frontdesk \| 4 BR Apt close to Mahoney Golf Course	$18,106	$97	51%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Classic home by Memorial Stadium	$45,303	$189	62%	4	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Frontdesk \| 4 BR Apt by Nebraska History Museum	$17,546	$102	47%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Home in the Heartland (hot tub, pet friendly)	$74,664	$300	68%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (25)
Modern 4BD/2BA with huge playhouse close to UNL	$47,451	$179	66%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (171)
4bd 3b 8 guests \| Large Backyard \| BBQ Grill	$51,361	$194	68%	4	3	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (31)
Peloton House Luxury \|Peloton Bike\| Large Hot Tub	$46,112	$200	56%	4	2	1	$160	❌	✅	❌	Y / Y	⭐️ 5 (44)
Hagenow Penthouse Suite 3500sf Downtown Lincoln	$55,404	$486	30%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
4bd 2b \| 20 min walk to Downtown \| 8 guests	$34,041	$149	57%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
4 bd 3b \| North Lincoln \| Townhouse	$33,672	$175	44%	4	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
4bd 2b 10 guest \| Close to Downtown	$29,133	$168	43%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
4bd 2b 9 guests \| Great Backyard \| Ping Pong Table	$40,426	$201	51%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (42)
Spacious Bedrooms 4bd 2b 9 guests BBQ Grill	$30,662	$170	46%	4	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Historic Home on East Campus / Professor's Row	$24,994	$200	32%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Nice 4 bedroom 2 bath house	$29,512	$236	31%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
4 BR house on park/bike path. Bikes included!	$67,527	$205	86%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
The Belmont - Cozy Home, Close to the Action	$34,261	$151	58%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (9)
Entire elegant home in the Highlands of Lincoln.	$114,313	$311	97%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (15)
Frontdesk \| 4 BR Apt by the Lied Center	$14,463	$104	38%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
Historic + Cozy Modern Home on East Campus	$71,235	$192	100%	4	3	4	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Two Side by Side Houses with Shared Outdoor Space	$98,476	$259	99%	4	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (17)
Reasonable Retreat	$23,532	$110	51%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Urban Elegance: Sleek 4BR Condo in Lincoln	$10,969	$40	53%	4	2	1	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (8)
Large University College Escape - Directly Across	$72,834	$199	100%	4	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-2.95% 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)	-$1,721	-$3,443	-$5,165	-$6,887	-$8,609	-$17,219	-$51,659
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$167,200	$167,200	$167,200	$167,200	$167,200	$167,200	$167,200
Down Payment	$41,800	$41,800	$41,800	$41,800	$41,800	$41,800	$41,800
Property Appreciation	$6,270	$12,728	$19,379	$26,231	$33,288	$71,878	$298,297
Total Return	$213,548	$218,284	$223,214	$228,343	$233,678	$263,658	$455,638

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.95%

Cap Rate

5.92%

Return on Investment

11.31%

1500 Hartley St Lincoln, NE, 68521

4 bed • 1 bath • 12 guests

Purchase Price

Est. $1,002/mo

This property is for sale!

Contact Agent

Lincoln

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$1,721

Annual Profit

5.9%

Cap Rate

-3.0%

Cash on Cash

$29,950

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 40% occupancy.Projected nightly rate is $207/night at 53% occupancy.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$41,976

Avg annual revenue

53%

Avg occupancy rate

$207

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

$10k

$45k

$80k

$115k

-$1,722

Profit

Revenue

$29,950

Operating Expenses

$17,574

Operating Income

$12,377

Mortgage & Taxes

$14,098

Profit (Cash Flow)

-$1,722

$58,320

Cash Investment

Down Payment

$41,800

Renos & Furnishing

$10,250

Closing Costs

$6,270

Total

$58,320

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.95%

Cap Rate

5.92%

Return on Investment

11.31%

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

$9,919

Deductible property tax

$2,069

Your total deduction

$23,842

Your adjusted annual income

$150,000 - $23,842 = $126,158

Taxes on $126,158 (30%)

$37,847

Your old tax bill

$45,000

Your new tax bill

$37,847

Estimated tax savings

$7,153

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: -