BNBCalc Short Term Rental Investment Analysis 2805 North Barker Road, Brookfield, Wisconsin 53045, United States

4 bed • 2 bath • 10 guests • $900,000

BNB

Calc

Annual Revenue

$65,086

Profit (Cash Flow)

-$17,166

Cap Rate

4.8%

Annual Revenue

$65,086

AirDNA projects $330/night at 54% occupancy ($65,086).

BNB Calc projects a 54% occupancy rate, $330 rate per night.

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

Return Metrics

-7.89% 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)	-$17,165	-$34,331	-$51,497	-$68,663	-$85,829	-$171,659	-$514,977
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$909,834	$920,478	$931,956	$944,294	$957,517	$1,037,865	$1,669,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.89%

Cap Rate

4.83%

Return on Investment

8.58%

2805 N Barker Rd Brookfield, Wisconsin, 53045-3301

4 bed • 2 bath • 10 guests

Purchase Price

Est. $4,317/mo

This property is for sale!

Contact Agent

$65,086

Annual Revenue

Projected nightly rate is $330/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$17,166

Profit

Revenue

$65,086

Operating Expenses

$21,541

Operating Income

$43,545

Mortgage & Taxes

$60,711

Profit (Cash Flow)

-$17,166

$217,500

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$10,500

Closing Costs

$27,000

Total

$217,500

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.89%

Cap Rate

4.83%

Return on Investment

8.58%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$104,969

Your adjusted annual income

$150,000 - $104,969 = $45,031

Taxes on $45,031 (30%)

$13,509

Your old tax bill

$45,000

Your new tax bill

$13,509

Estimated tax savings

$31,491

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:

69,740 sqft

Year built:

1861

Size:

4,836 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
21185 Ann Rita Dr	3	3	4,387	-	20,822	1984	$673,500	26
2605 Almesbury Ave	3	3	4,526	-	22,172	1976	$550,000	-
2545 De Carlin Dr	3	1	1,620	-	22,477	-	$435,000	26
20945 Bartlett Dr	4	3	4,268	-	23,784	1996	$0	-
21320 Lancelot Dr	4	3	1,846	-	13,416	1968	$404,500	33
20750 Vincent Dr	4	3	4,744	-	20,604	1988	$0	-
2510 Chanticleer Ct	4	3	3,037	-	19,994	1996	$705,000	49
21370 Cambridge Circle Upper	3	2	4,370	-	23,566	1977	$464,000	-
20585 Bartlett Dr	4	3	3,536	-	22,695	1987	$680,000	32
2730 Wynfield Ln	4	4	3,437	-	25,788	1992	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 69,740 sqft

Building area: 4,836 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: A

Land Use: Residential

Parcel Number: BR C1077999

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $393,000

County Est. Land Value: -

Assessed Land Value: $125,300

County Est. Structure Value: -

Market Estimate: $593,433

Ownership

Name: Steve Schreiner

Owner Occupied: Yes

Owner Mailing Address: 2805 N Barker Rd, Brookfield, Wi 53045

Years Owned: 169

Home Equity: -

Mortgage Balance Remaining: $203,000

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No