BNBCalc Short Term Rental Investment Analysis 2247 N 31st St, Lincoln, NE 68503

2 bed • 1 bath • 6 guests • $110,000

BNB

Calc

Annual Revenue

$24,340

Profit (Cash Flow)

$75

Cap Rate

6.8%

Annual Revenue

$24,340

AirDNA projects $148/night at 49% occupancy ($26,487). Airbtics projects $119/night at 56% occupancy ($24,339). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,659	$22,976	$35,317	$57,336
Occupancy	41%	55%	70%	77%
Nightly Rate	$80	$109	$131	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 BD Townhouse/Attached Garage	$28,240	$110	66%	2	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Black Modern	$30,942	$102	77%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Luxury Lofts, UNL, Pinnacle Bank #DowntownLincoln	$28,555	$237	32%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (41)
BRAND NEW Downtown Lincoln Condo	$33,080	$120	74%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (54)
Gameday Getaway 1K 1Q	$23,936	$109	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Modern Comfort with Retro Flare	$25,521	$85	80%	2	1	3	$35	❌	❌	❌	Y / Y	⭐️ 5 (139)
Girlfriend Getaway Centrally Located-Keyless Entry	$33,997	$109	78%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (212)
Luxury Loft Downtown LNK	$24,505	$206	30%	2	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Comfortable Home Away with Wi-fi + Pool	$35,305	$182	53%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (50)
Frontdesk \| 2 BR Apt by Sheldon Museum of Art	$23,542	$96	67%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Near Down Town Lincoln, 2BR, newly-remodel	$10,980	$75	40%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (124)
Our Pink House	$30,038	$142	54%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (38)
Lincoln's Top Hat \| 2 Bed/1 Bath Home	$14,608	$66	55%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Lovely 2-bedrooms apartment	$12,331	$74	40%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.6 (52)
Your home away from home 2BR near downtown Lincoln	$12,807	$75	43%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (101)

Return Metrics

0.23% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$75	$150	$226	$301	$377	$754	$2,262
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Down Payment	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000
Property Appreciation	$3,300	$6,699	$10,199	$13,805	$17,520	$37,830	$156,998
Total Return	$113,375	$116,849	$120,426	$124,107	$127,897	$148,585	$269,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.23%

Cap Rate

6.81%

Return on Investment

14.12%

2247 N 31st St Lincoln, NE, 68503

2 bed • 1 bath • 6 guests

Purchase Price

Est. $528/mo

This property is for sale!

Contact Agent

Lincoln

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$75

Annual Profit

6.8%

Cap Rate

0.2%

Cash on Cash

$24,340

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $148/night at 49% occupancy ($26,487.49). Airbtics projects $119/night at 56% occupancy ($24,339).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$24,559

Avg annual revenue

56%

Avg occupancy rate

$119

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

$20k

$25k

$35k

$75

Profit

Revenue

$24,340

Operating Expenses

$16,844

Operating Income

$7,496

Mortgage & Taxes

$7,420

Profit (Cash Flow)

$75

$31,550

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$6,250

Closing Costs

$3,300

Total

$31,550

DSCR Ratio

Acceptable

1.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.23%

Cap Rate

6.81%

Return on Investment

14.12%

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

$5,221

Deductible property tax

$1,089

Your total deduction

$25,171

Your adjusted annual income

$150,000 - $25,171 = $124,829

Taxes on $124,829 (30%)

$37,449

Your old tax bill

$45,000

Your new tax bill

$37,449

Estimated tax savings

$7,551

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: No

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: -