BNBCalc Short Term Rental Investment Analysis 2468 N 35th St, Milwaukee, WI, 53210

3 bed • 1 bath • 9 guests • $69,100

BNB

Calc

Annual Revenue

$37,474

Profit (Cash Flow)

$18,238

Cap Rate

27.4%

Annual Revenue

$37,474

AirDNA projects $145/night at 50% occupancy ($26,480). Airbtics projects $190/night at 54% occupancy ($37,474). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,455	$33,255	$49,788	$84,610
Occupancy	42%	53%	62%	76%
Nightly Rate	$115	$164	$208	$292

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury modern 3 br 1 1/2 bath sf	$23,514	$242	24%	3	1.5	2	$60	❌	❌	❌	N / Y	⭐️ 4 (10)
3BR/3BA \| AmFam Field \| Stylish \| Fenced Yard	$55,693	$257	55%	3	3	1	$107	❌	❌	✅	Y / Y	⭐️ 5 (136)
Cozy Heights -Perfect for Travel Nurses	$25,059	$106	61%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Cozy Modern Retreat, 5min to DT, Newly Refurbished	$25,229	$121	49%	3	2	1	$170	❌	❌	❌	N / Y	⭐️ 5 (60)
Newly remodeled Kozy apartment near Downtown area.	$27,099	$170	42%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (39)
Budget Guest House #2. Private Parking & backyard!	$22,113	$111	54%	3	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (300)
Downtown Oasis: Hot Tub, Garage, 2 King Huge yard!	$97,526	$382	66%	3	2.5	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (113)
Brew City Boho - Wauwatosa	$31,588	$115	70%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (55)
Tosa Bungalow-10mins to DT and 3rd Ward	$63,605	$223	76%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (75)
Cream City Inn & Gallery - Historic Brewers Hill	$51,297	$165	81%	3	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (150)
Brewers Hill Belle, 2 bed + Loft & balcony	$25,149	$124	50%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (44)
Enderis Park Music House	$41,584	$193	57%	3	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (102)
Old Wrld 3rd St/MLK - Downtown Milw (Fiserv Forum)	$39,424	$345	31%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (188)
LARGE apt Downtown MKE!	$27,010	$117	62%	3	2	1	$20	❌	❌	✅	N / Y	⭐️ 4.5 (98)
The Peacock Place w/ Outdoor Heated Pool	$32,347	$115	74%	3	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (153)
Historic Renovated 3Br in Wonderful Neighborhood	$31,335	$203	41%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (27)
Historic on The Avenue	$47,409	$178	70%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
Historic Home near Fiserv, Park, Bars, Restaurants	$29,055	$231	32%	3	1.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Milwaukee Metropolitan Manor	$25,281	$136	49%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (34)
Stunning Vintage/Modern! Brady St! Tons of Extras	$32,920	$149	58%	3	2	1	$129	❌	❌	✅	Y / Y	⭐️ 5 (260)
Downtown home w/ rooftop patio - walk everywhere!	$93,913	$879	27%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Astor 1880 MKE - Open & Spacious Brady St. 3 bdrm	$52,819	$287	46%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (128)
Arcade \| Cream City Victorian \| 3BR \| Brady St	$19,751	$102	44%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (80)
Entire Wauwatosa Home!	$45,311	$137	89%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (76)
Riddle Inn Rock N Roll MKE	$20,520	$121	40%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (41)
Entire Home Best Stay for Brewers/Am Fam Field	$26,344	$132	48%	3	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (170)
The Gem of Brewers Hill w/hot tub & heated pool	$42,311	$202	56%	3	3	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (125)
The Little Gray House	$56,555	$184	82%	3	2.5	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (232)
Downtown-2 King Beds-hot tub-Double Shower-Parking	$68,844	$344	52%	3	3	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (34)
Riverwest Vintage Upper	$21,738	$70	82%	3	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (241)
Charming Milwaukee flat	$19,792	$93	57%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (58)
Dog-friendly West End Upper!	$17,337	$106	43%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (26)
Budget Guest House #4- Private parking spaces.	$16,271	$86	51%	3	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (188)
Milwaukee Retreat	$38,413	$263	39%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
The Spot On Brady - Upper 3bd unit on Brady St	$39,406	$188	57%	3	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (10)
3BR \| Steps From Brady St \| AC \| Full Kitchen	$17,776	$108	38%	3	1	1	$97	❌	❌	✅	Y / Y	⭐️ 5 (116)
BradyStPoolTabletClose2LakeFrontArcade*PingPon	$34,492	$188	45%	3	2	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (59)
Milwaukee Home: Modern Charm Family Home	$36,847	$163	59%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Charming City Center 3-bedroom Townhouse	$24,070	$101	64%	3	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Sleep up to 14/Old World 3rd St/Fiserv Forum/	$31,029	$189	41%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (356)

Return Metrics

75.54% 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)	$18,238	$36,476	$54,714	$72,953	$91,191	$182,383	$547,149
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$55,280	$55,280	$55,280	$55,280	$55,280	$55,280	$55,280
Down Payment	$13,820	$13,820	$13,820	$13,820	$13,820	$13,820	$13,820
Property Appreciation	$2,073	$4,208	$6,407	$8,672	$11,005	$23,764	$98,623
Total Return	$89,411	$109,784	$130,222	$150,725	$171,297	$275,247	$714,873

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.54%

Cap Rate

27.38%

Return on Investment

86.94%

2468 N 35th St Milwaukee, Wisconsin, 53210

3 bed • 1 bath • 9 guests

Purchase Price

Est. $331/mo

Inquire about this property

Contact Agent

$69,100

Zestimate

Milwaukee

Guide

Zoning

Guide

Laws

406

Airbnb Investor Score

$14,261

Annual Profit

27.4%

Cap Rate

75.5%

Cash on Cash

$37,474

Annual Revenue

BNBCalc predicts this property will get $190 per night with 54% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$36,944

Avg annual revenue

54%

Avg occupancy rate

$190

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

$70k

$100k

$18,238

Profit

Revenue

$37,474

Operating Expenses

$18,552

Operating Income

$18,922

Mortgage & Taxes

$684

Profit (Cash Flow)

$18,238

$24,143

Cash Investment

Down Payment

$13,820

Renos & Furnishing

$8,250

Closing Costs

$2,073

Total

$24,143

DSCR Ratio

Strong

4.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.54%

Cap Rate

27.38%

Return on Investment

86.94%

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

$3,280

Deductible property tax

$684

Your total deduction

-$6,277

Your adjusted annual income

$150,000 - -$6,277 = $156,277

Taxes on $156,277 (30%)

$46,883

Your old tax bill

$45,000

Your new tax bill

$46,883

Estimated tax savings

-$1,883

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:

3,600 sqft

Year built:

1903

Size:

1,174 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3,600 sqft

Building area: 1,174 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Garage - Detached

Amenities: -

Price per square foot: $58

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3261554000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $45,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $69,100

Schools

High School: Washington High School of Information Technology with 3/10 star rating