BNBCalc Short Term Rental Investment Analysis 15155 T St

3 bed • 2 bath • 9 guests • $263,600

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$31,367

Profit (Cash Flow)

-$4,172

Cap Rate

5.2%

Annual Revenue

$31,367

AirDNA projects $226/night at 38% occupancy ($31,367). Airbtics projects $185/night at 62% occupancy ($41,893). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 38% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,609	$42,407	$62,709	$80,010
Occupancy	51%	64%	74%	80%
Nightly Rate	$152	$174	$223	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
pool & nice S.W. Omaha home! Easy access to I-80.	$48,042	$261	48%	3	3	2	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (34)
The Briarwood- Spacious & Modern w/ 2 car garage	$57,733	$238	63%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (16)
Spacious 70s Vibe Home. Fun Bar, Bball, Yard Games	$41,773	$202	54%	3	3	1	$50	✅	❌	✅	Y / Y	⭐️ 4.8 (100)
Cheerful 3-bedroom home in a quiet neighborhood.	$17,701	$152	31%	3	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (41)
Quiet and comfortable West Omaha home + garage	$51,297	$225	61%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (9)
Renovated 3 Bedroom Ranch	$35,324	$166	56%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (44)
Calm and Quiet 3 Bedroom, 2.5 Bath Home	$38,896	$161	64%	3	3	3	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Luxury, Family friendly house. Heated pool hot tub	$87,822	$278	80%	3	3	2	$179	✅	✅	❌	Y / Y	⭐️ 5 (119)
Southwest Omaha home. I-80 access nearby. Nice !!	$23,591	$165	36%	3	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (61)
West Omaha Getaway	$30,458	$158	52%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
Charming Gretna Bungalow Between Omaha and Lincoln	$31,511	$102	74%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (109)
The Olive Branch Quiet-Lovely-The Best	$54,505	$204	73%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (28)
Cozy 3-bedroom home in Gretna on quiet street	$33,869	$103	82%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (77)
Home in Omaha	$42,336	$209	53%	3	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (21)
The Wildflower at Coventry Rows	$47,276	$163	76%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
La Vista City Centre Astro Retreat	$41,098	$197	57%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
Nice! Nino's Cafe' Executive Suite West Omaha	$48,417	$363	35%	3	3	5	$199	❌	❌	❌	Y / N	⭐️ 4.5 (9)
The Westridge Hideaway: Explore Omaha in Style	$68,625	$250	75%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
“The Duke” in Charming Old Towne Elkhorn	$30,145	$160	49%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (19)
“The Duchess”, in Old Towne Elkhorn	$17,043	$128	33%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Spacious Long Term Stay For Groups + Remote Work	$98,927	$278	91%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Prairie at Coventry Rows	$45,559	$161	74%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
Open space & game room near I-80	$35,361	$109	84%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Modern Omaha Farmhouse	$43,264	$174	64%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (79)
West Omaha warm, inviting, spacious ranch house	$47,474	$267	45%	3	3	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cheerful 3 bd home with easy access to interstate!	$46,700	$223	56%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
West Omaha Townhouse with GYM, Shopping, King Bed	$53,514	$201	70%	3	3	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (28)
Village Pointe Townhouse	$33,824	$181	50%	3	3	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (10)
Charming 3 Bed 2 Bath - Entire Home near downtown	$29,586	$175	44%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Entire House in Omaha I With EV Charger	$52,176	$210	67%	3	3	4	$50	❌	❌	✅	Y / Y	⭐️ 5 (11)
NEW 3 BR/2BA Townhome, 2-Car Garage, Seasonal Pool	$59,609	$239	66%	3	2	3	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Ralston Cottage Vibes with HUGE family room	$31,468	$106	78%	3	2	3	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (53)
Cheerful 3 bedroom, 2 bath home in quiet area	$30,148	$120	64%	3	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Whitehawk townhouse	$35,073	$129	70%	3	2	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (52)
Cozy Upper Level Ranch - 55" TV & Driveway Parking	$21,950	$72	79%	3	1	3	$54	❌	❌	✅	Y / N	⭐️ 4.8 (23)
West Omaha Townhouse with GYM, Shopping, King Bed	$43,744	$166	72%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Quaint House Near the Interstate	$39,490	$153	63%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Fresh Bel-Air	$40,274	$131	84%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Central Omaha Château - Updated 3 Bed 2 Bath	$43,034	$243	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Updated Omaha Home w/ Patio & Private Yard!	$48,980	$188	65%	3	2	2	$104	❌	❌	✅	Y / Y	⭐️ 4.7 (46)

Return Metrics

-6.03% 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)	-$4,172	-$8,344	-$12,516	-$16,688	-$20,861	-$41,722	-$125,166
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,589	$5,338	$8,257	$11,356	$14,646	$34,403	$210,880
Down Payment	$52,720	$52,720	$52,720	$52,720	$52,720	$52,720	$52,720
Property Appreciation	$7,908	$16,053	$24,442	$33,084	$41,984	$90,656	$376,226
Total Return	$59,045	$65,767	$72,904	$80,472	$88,490	$136,057	$514,660

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.03%

Cap Rate

5.16%

Return on Investment

9.15%

15155 T St Omaha, Nebraska, 68137-2487

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,264/mo

This property is for sale!

Contact

test at Test

Omaha

Guide

Zoning

Market

Guide

Laws

Market Data

$31,367

Annual Revenue

BNBCalc predicts this property will get $185 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$43,190

Avg annual revenue

62%

Avg occupancy rate

$185

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

$45k

$70k

$100k

-$4,172

Profit

Revenue

$31,367

Operating Expenses

$17,758

Operating Income

$13,609

Mortgage & Taxes

$17,782

Profit (Cash Flow)

-$4,172

$69,128

Cash Investment

Down Payment

$52,720

Renos & Furnishing

$8,500

Closing Costs

$7,908

Total

$69,128

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.03%

Cap Rate

5.16%

Return on Investment

9.15%

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

$12,511

Deductible property tax

$2,610

Your total deduction

$37,626

Your adjusted annual income

$150,000 - $37,626 = $112,374

Taxes on $112,374 (30%)

$33,712

Your old tax bill

$45,000

Your new tax bill

$33,712

Estimated tax savings

$11,288

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:

8,520 sqft

Year built:

1983

Size:

2,371 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 8,520 sqft

Building area: 2,371 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 2010638433

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $209,500

County Est. Land Value: $31,900

Assessed Land Value: $31,900

County Est. Structure Value: $177,600

Market Estimate: -

Ownership

Name: Timothy G Cady

Owner Occupied: Yes

Owner Mailing Address: 15155 T St, Omaha, Ne 68137

Years Owned: 0

Home Equity: $43,726

Mortgage Balance Remaining: $186,500

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No