BNBCalc Short Term Rental Investment Analysis 3257 Windward St NE, Solon, IA 52333

3 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Annual Revenue

$33,332

Profit (Cash Flow)

$12,844

Cap Rate

6.1%

Annual Revenue

$33,332

AirDNA projects $228/night at 56% occupancy ($46,634). Airbtics projects $169/night at 54% occupancy ($33,332). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 54% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,374	$30,447	$48,217	$64,618
Occupancy	44%	53%	65%	71%
Nightly Rate	$120	$150	$195	$239

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3 bedroom townhouse with fireplace, deck	$31,599	$89	79%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (182)
Little House on the Lake	$35,179	$222	42%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
The Modern Oasis - 3b/3.5b condo	$83,773	$233	97%	3	3.5	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (32)
Historic county owned owl Preserve & Farm House	$30,785	$219	37%	3	3	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (29)
Bright and Spacious Townhome	$24,718	$98	65%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (71)
G’s Home Away From Home	$35,503	$170	53%	3	2.5	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (72)
Cozy spot/ walk to Kinnick/close to UIHC/& Carver	$40,525	$185	58%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cute, Cozy 3BR house with parking	$19,951	$140	36%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (362)
Lovely 3BR house with parking, close to downtown	$27,721	$167	44%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (161)
I380 Southwest Hideaway	$17,932	$85	53%	3	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (299)
Explore Iowa City at Marges’s Place	$46,243	$275	45%	3	1.5	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Monroe-Cozy Vintage Midcentury Modern Bungalow	$35,446	$178	53%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (128)
3 BD apt, near stadium and hospital. Free parking	$12,014	$93	31%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (64)
Welcome To Alexander House!	$25,408	$109	61%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Twilight ☆ Townhouse	$42,580	$176	64%	3	2	1	$188	❌	❌	✅	Y / Y	⭐️ 5 (50)
Nearby yet secluded- blocks from UI Sports & UIHC	$32,658	$120	71%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (71)
Modern Home with a Rustic Flare	$25,600	$120	52%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (115)
House w garage, Large, hospital, kinnick, dogs ok	$43,589	$302	38%	3	3.5	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (52)
3 bedroom w/ queens whole house 6 blks to downtown	$32,105	$204	43%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (76)
Spacious and convenient get away	$58,363	$238	67%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (83)
Luxury Cedar Rapids Airbnb with fun amenities	$53,476	$252	55%	3	4	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (33)
Grandma's House	$26,005	$145	49%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Home away from Home at Beyonder Getaway SH	$27,848	$121	61%	3	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
North Liberty Townhouse	$19,105	$116	45%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Beautiful Condo	$72,002	$579	33%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (6)
3 Bedroom w/ King Suite - Home away from home!	$38,800	$156	65%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
The Pine House - 1 mi to downtown/Czech Village!	$21,657	$122	45%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (124)
3 Bed, Cozy, Modern, New Bo Area, Home!	$32,579	$194	45%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (41)
Home in Cedar Rapids	$35,986	$128	72%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (81)
Cozy, spacious cottage with character!	$23,739	$105	58%	3	1.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (203)
Vibrant Getaway! Sleeps 10, 2 Baths, 2 King beds	$49,601	$190	67%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Charming AND Spacious 3 Bedroom 3 Bath Retreat!	$31,189	$128	64%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (124)
Spacious and bright 3br home just outside of Czech	$18,727	$68	71%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Stadium House - Next to Kernels/Roughriders Arena	$35,155	$130	69%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (116)
3 Bed 1 Bath 2 Story House 6 Blocks to Downtown CR	$25,986	$142	50%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (189)
Cozy home in NE Cedar Rapids	$29,289	$130	60%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (70)
Ohana House, Location! Close to all things U of IA	$39,265	$156	65%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (64)
Beautiful Homestead	$21,831	$154	38%	3	3	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (16)
Grace & Brothers Global LLC	$35,141	$201	46%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (44)
The Spacious Kinnick Retreat \| 3 BR	$25,506	$146	43%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)

Return Metrics

19.46% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,843	$25,687	$38,531	$51,375	$64,219	$128,439	$385,319
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$270,343	$290,912	$311,713	$332,753	$354,038	$464,418	$992,135

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.46%

Cap Rate

6.12%

Return on Investment

34.54%

3257 Windward St NE Solon, Iowa, 52333

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$1,545

Annual Profit

6.1%

Cap Rate

19.5%

Cash on Cash

$33,332

Annual Revenue

BNBCalc predicts this property will get $169 per night with 54% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$34,114

Avg annual revenue

54%

Avg occupancy rate

$169

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

$35k

$60k

$85k

$12,844

Profit

Revenue

$33,332

Operating Expenses

$18,013

Operating Income

$15,319

Mortgage & Taxes

$2,475

Profit (Cash Flow)

$12,844

$66,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Closing Costs

$7,500

Total

$66,000

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.46%

Cap Rate

6.12%

Return on Investment

34.54%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$27,485

Your adjusted annual income

$150,000 - $27,485 = $122,515

Taxes on $122,515 (30%)

$36,754

Your old tax bill

$45,000

Your new tax bill

$36,754

Estimated tax savings

$8,246

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com