BNBCalc Short Term Rental Investment Analysis 1825 Regent Street, Madison, WI

3 bed • 1 bath • 6 guests • $475,000

BNB

Calc

Annual Revenue

$106,710

Profit (Cash Flow)

$74,455

Cap Rate

16.7%

Annual Revenue

$106,710

AirDNA projects $329/night at 61% occupancy ($73,300). Airbtics projects $306/night at 72% occupancy ($80,470). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 83% occupancy rate, $352 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,328	$70,926	$108,302	$165,615
Occupancy	63%	73%	83%	89%
Nightly Rate	$208	$262	$352	$501

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House on water! Near UW, Capital & Alliant Center	$85,477	$260	86%	3	2.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (178)
City view and lakefront 3 bedroom home	$70,722	$232	83%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Doty ★ Walk to Everything -Hotel Quality- Downtown	$159,025	$788	55%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (148)
Charming 3 Bedroom near Capitol and Alliant Center	$50,312	$182	75%	3	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (286)
Lakefront downtown private 3 BR. Hot Tub. Kayaks.	$111,058	$306	98%	3	2	1	$99	❌	✅	✅	Y / Y	⭐️ 5 (538)
Cozy, Sunny Artist's House (UW/Near West)	$100,427	$377	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (165)
Serviced 3 Bedroom Apartment in Central Madison	$34,024	$112	83%	3	1	7	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
Wonderful 3 bed home close to downtown & the lake	$78,703	$408	52%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Plant Themed 3-Bedroom Home in Monona/Madison	$34,000	$210	43%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (83)
MCM 3 Bdrm Home Waterfront W/ Pier 5min to DT!	$64,064	$204	85%	3	2.5	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Peaceful Monona 3-BR near lakeshore bike trails.	$82,752	$256	88%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (49)
Stylish & Updated Bungalow	$42,485	$141	81%	3	1.5	2	$114	❌	❌	✅	Y / Y	⭐️ 5 (229)
MCM Ranch by Lake & DT Madison	$55,139	$210	70%	3	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (89)
Clean, quiet & family-friendly Townhouse-14 people	$34,791	$137	63%	3	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (213)
Comfy Cottage	$45,068	$197	59%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Comfortable Madison Area Retreat In The Trees	$54,560	$234	63%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (96)
A-Frame Arbor One Block From The Beach!	$146,400	$800	50%	3	3.5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Alluring 3 Bedroom 🏡 ➕️ Jacuzzi jet tub.	$99,105	$269	99%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Peaceful, artistic home in the heart of downtown	$81,486	$529	42%	3	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (119)
Great location near the lake/bike loop!	$146,320	$447	89%	3	1.5	2	$109	❌	❌	✅	Y / Y	⭐️ 5 (184)
Madison Lakefront Oasis in the Heart of Madison	$79,540	$319	67%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Paoli Place	$47,517	$184	68%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Paoli Nest	$26,419	$125	54%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (37)
Elegant Stay–Premium Kitchen–Perfect for Groups	$55,061	$347	43%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (53)
Valentines Day Retreat 3 Bed Apartment!	$45,482	$142	87%	3	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (343)
Location! Newly Renovated by Downtown/Zoo/UWCampus	$68,222	$233	80%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
Mendota Lake View Flat	$107,938	$359	82%	3	1	7	$65	❌	❌	✅	Y / Y	⭐️ 5 (164)
Cheerful 3-bedroom cottage 2 blocks from the lake	$107,977	$350	83%	3	1	2	$137	✅	❌	✅	Y / Y	⭐️ 5 (54)
Cozy Downtown Verona 3 Bedroom Home	$51,114	$189	72%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
3BR Exec Home Near Madison: Hiking/Biking Trails!	$100,650	$625	44%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Charming West Side Home	$148,818	$396	98%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Warm, modern family home on lake and bike path	$116,912	$322	99%	3	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (12)
Spacious Residence with Scenic Golf Course View	$55,346	$236	63%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (96)
Your Madison Home Base	$86,362	$325	72%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Historic Downtown House Overlooking Park and Lake	$73,108	$235	85%	3	1	7	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Lake Monona Hideaway - Minutes to DT Madison	$94,126	$305	82%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
A Sense of Place in Madison Monona	$75,161	$302	68%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Family-Friendly Lake Waubesa Home: Boat + Swim!	$136,922	$498	74%	3	3	2	$258	❌	❌	✅	Y / Y	⭐️ 5 (11)
Stunning Sundrenched Home- Perfect Location!!	$70,802	$265	73%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (33)
Location! Pet-Friendly and Perfect for Remote Work	$65,918	$217	83%	3	1.5	30	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (3)

Return Metrics

63.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$74,454	$148,909	$223,364	$297,819	$372,274	$744,549	$2,233,647
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$379,999	$379,999	$379,999	$379,999	$379,999	$379,999	$379,999
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$563,704	$652,837	$742,410	$832,436	$922,929	$1,382,909	$3,386,597

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.36%

Cap Rate

16.66%

Return on Investment

78.77%

1825 Regent St 1 Madison, Wisconsin, 53726

3 bed • 1 bath • 6 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

Madison

Guide

Zoning

Market

Guide

Laws

Market Data

274

Airbnb Investor Score

$44,117

Annual Profit

16.7%

Cap Rate

63.4%

Cash on Cash

$106,710

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $329/night at 61% occupancy.Projected nightly rate is $306/night at 72% occupancy.

Occupancy Rate

Top 33% 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.

$79,732

Avg annual revenue

72%

Avg occupancy rate

$306

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

$70k

$115k

$160k

$74,455

Profit

Revenue

$106,710

Operating Expenses

$27,552

Operating Income

$79,157

Mortgage & Taxes

$4,703

Profit (Cash Flow)

$74,455

$103,250

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$8,250

Total

$103,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.36%

Cap Rate

16.66%

Return on Investment

78.77%

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

$26,353

Deductible property tax

$4,703

Your total deduction

$4,890

Your adjusted annual income

$150,000 - $4,890 = $145,110

Taxes on $145,110 (30%)

$43,533

Your old tax bill

$45,000

Your new tax bill

$43,533

Estimated tax savings

$1,467

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:

6,000 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,000 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 070922302074

Flood Zone: No

Tax Info

Year Assessed: 2016

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: James Wright Middle School with 5/10 star rating
High School: West High School with 7/10 star rating