BNBCalc Short Term Rental Investment Analysis 307 S Cedar Ave

5 bed • 2 bath • 10 guests • $125,000

BNB

Calc

Annual Revenue

$28,500

Profit (Cash Flow)

$2,683

Cap Rate

8.9%

Annual Revenue

$28,500

AirDNA projects $153/night at 51% occupancy ($28,499).

BNB Calc projects a 51% occupancy rate, $153 rate per night.

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

Return Metrics

6.5% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,682	$5,365	$8,048	$10,731	$13,414	$26,828	$80,486
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$131,432	$137,978	$144,639	$151,420	$158,323	$194,818	$383,894

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.5%

Cap Rate

8.89%

Return on Investment

18.57%

307 S Cedar Ave Marshfield, Wisconsin, 54449-3727

5 bed • 2 bath • 10 guests

Purchase Price

Est. $600/mo

Inquire about this property

Contact Agent

$195,200

Zestimate

$28,500

Annual Revenue

Projected nightly rate is $153/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$2,683

Profit

Revenue

$28,500

Operating Expenses

$17,385

Operating Income

$11,115

Mortgage & Taxes

$8,432

Profit (Cash Flow)

$2,683

$41,250

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$12,500

Closing Costs

$3,750

Total

$41,250

DSCR Ratio

Strong

1.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.5%

Cap Rate

8.89%

Return on Investment

18.57%

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

$5,933

Deductible property tax

$1,237

Your total deduction

$14,155

Your adjusted annual income

$150,000 - $14,155 = $135,845

Taxes on $135,845 (30%)

$40,754

Your old tax bill

$45,000

Your new tax bill

$40,754

Estimated tax savings

$4,246

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:

10,454 sqft

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
400 S Cherry Ave	4	1	-	3,920	-	$0	15
408 E 3rd St	4	2	-	4,792	-	$0	41
200 S Cedar Ave	-	-	-	6,970	-	$0	75
503 S Maple Ave	3	1	-	6,970	-	$0	49
711 E 2nd St	2	1	-	9,583	-	$0	42
700 S Vine Ave	-	-	-	7,841	-	$0	-
809 E Blodgett St	-	-	-	10,019	-	$0	-
511 N Ash Ave	3	1	-	10,454	-	$0	48
305 N Cedar Ave	-	-	-	7,405	-	$0	-
400 E Franklin St	-	-	-	42,689	-	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 10,454 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 3300945

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $196,900

County Est. Land Value: -

Assessed Land Value: $31,100

County Est. Structure Value: -

Market Estimate: $175,842

Sale history

Date	Sale Price	% Financed	Buyer
06/29/21	$124,000	98%	James Oliphant
12/13/17	$0	0%	Cedar Avenue Enterprises Llc
05/10/12	$85,000	80%	Luke M Wolf
05/10/12	$0	0%	Luke M Wolf

Ownership

Name: James Oliphant

Owner Occupied: No

Owner Mailing Address: 307 S Cedar Ave, Marshfield, Wi 54449

Years Owned: 36

Home Equity: $49,346

Mortgage Balance Remaining: $121,754

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No