BNBCalc Short Term Rental Investment Analysis 1960 Nw 89th St, Clive, IA 50325

3 bed • 1 bath • 9 guests • $299,000

BNB

Calc

Annual Revenue

$34,264

Profit (Cash Flow)

-$4,040

Cap Rate

5.4%

Annual Revenue

$34,264

AirDNA projects $159/night at 59% occupancy ($34,263). Airbtics projects $184/night at 66% occupancy ($44,355). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,643	$36,551	$81,424	$105,559
Occupancy	45%	61%	87%	90%
Nightly Rate	$122	$157	$247	$304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 bdr / 1 bath Fully Remodeled House off Merle Hay	$40,899	$118	88%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Zenned out hOhm Sanctuary in DSM	$42,603	$301	38%	3	3	1	$55	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
Cozy Home in the Heart of Des Moines	$34,768	$87	90%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (314)
Family Friendly MidCentury Dream Home	$39,553	$261	39%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (31)
Des Moines Relaxing Haven Getaway	$32,607	$151	59%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Spacious Valley Junction Retreat	$59,979	$164	99%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (24)
Gardens on Grand	$82,381	$334	63%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (148)
Urban FarmStay at Dogpatch Urban Gardens	$44,931	$134	86%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (231)
Suburban Family House	$32,938	$208	41%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.7 (40)
3Bed Cozy House in Quiet Neighborhood	$18,253	$82	58%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (7)

Return Metrics

-5.24% 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)	-$4,040	-$8,080	-$12,120	-$16,161	-$20,201	-$40,403	-$121,209
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$303,929	$309,128	$314,604	$320,365	$326,421	$361,427	$604,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.24%

Cap Rate

5.39%

Return on Investment

10.21%

1960 Nw 89th St Clive, IA, 50325

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,434/mo

This property is for sale!

Contact Agent

-9

Airbnb Investor Score

-$4,040

Annual Profit

5.4%

Cap Rate

-5.2%

Cash on Cash

$34,264

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $159/night at 59% occupancy.Projected nightly rate is $184/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$42,891

Avg annual revenue

66%

Avg occupancy rate

$184

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

$40k

$60k

$85k

-$4,040

Profit

Revenue

$34,264

Operating Expenses

$18,134

Operating Income

$16,129

Mortgage & Taxes

$20,170

Profit (Cash Flow)

-$4,040

$77,020

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$8,250

Closing Costs

$8,970

Total

$77,020

DSCR Ratio

Weak

0.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.24%

Cap Rate

5.39%

Return on Investment

10.21%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$34,800

Your adjusted annual income

$150,000 - $34,800 = $115,200

Taxes on $115,200 (30%)

$34,560

Your old tax bill

$45,000

Your new tax bill

$34,560

Estimated tax savings

$10,440

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: -