BNBCalc Short Term Rental Rental Arbitrage Analysis 333 W State St, Milwaukee, WI, 53203

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$29,979

Profit (Cash Flow)

$8,362

Cash on Cash Return

192.2%

Annual Revenue

$29,979

AirDNA projects $165/night at 98% occupancy ($59,059). Airbtics projects $144/night at 57% occupancy ($29,979). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 57% occupancy rate, $144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,567	$23,632	$43,861	$75,553
Occupancy	38%	52%	78%	90%
Nightly Rate	$90	$117	$148	$224

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flexhome Skywalk to Fiserv U3 Rooftop+Gym+Parking	$20,507	$63	83%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (170)
Flexhome Skywalk to Fiserv U4 Rooftop+Gym+Parking	$26,357	$72	96%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (222)
Flexhome Skywalk to Fiserv U5 Rooftop+Gym+Parking	$20,956	$60	89%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (162)
Flexhome Skywalk to Fiserv U6 Rooftop+Gym+Parking	$22,128	$70	81%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (118)
MKE#249 -Milwaukee's Favorite near Fiserv/3rd Ward	$21,985	$96	62%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (251)
Flexhome Skywalk to Fiserv U1 Rooftop+Gym+Parking	$23,991	$69	90%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (218)
Flexhome Westown 1BR RS2 - Fiserv+Theater District	$31,551	$117	71%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious 1B Studio \| Fast Wi-Fi! \| Walk to Fiser	$22,845	$118	49%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Private 1B Luxe \| DT Riverside \| Panther Arena	$20,167	$117	43%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (58)
Deluxe 1BR in Historic West Town	$27,911	$145	49%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (42)
Lavish 1BR at Historic Journal Sentinel / 65" TV	$15,906	$98	39%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (62)
Historic Hidden Gem 1 BR \| High Speed WI-FI \| Gym	$22,309	$117	48%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (49)
Elegant 1BR Apt \| Fast WI-FI \| Near Lake Michigan	$24,454	$117	53%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (52)
Huge 2 Story loft condo sleeps up to 10 by Fiserv	$19,599	$154	32%	1	1.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (42)
Designer Luxe 1BR in Historic West Town/Fast WI-FI	$16,651	$91	43%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (53)
MKE's Upperclass \| Panther Stad \| Fast WI-FI & Gym	$20,008	$118	42%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (44)
Flexhome Skywalk to Fiserv U2 Rooftop+Gym+Parking	$26,633	$76	91%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (272)
Glamorous 1BR Suite \| Fast WI-FI \| Fiser Forum	$29,021	$117	62%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (71)
Executive Suite 1BR The Heart of Milwaukee	$17,149	$87	47%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (57)
Modern Luxury 1BR w/ view of Fiserv Forum	$25,893	$97	67%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (62)
Luxurious Cozy 1BR near Historic Third Ward	$29,258	$99	77%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (87)
2 Queens/ Den/Bathroom /the heart of downtown MKE	$31,460	$202	42%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (38)
Flexhome Skywalk to Fiserv U7 Rooftop+Gym+Parking	$37,626	$126	78%	1	1	1	$35	✅	❌	❌	Y / Y	⭐️ 5 (107)
Perfect Condo up to 4 next to Fiserv Forum / work	$28,807	$214	36%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (40)
Best spot in the Deer District!	$29,940	$151	52%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Modern Vintage Vibe Condo	$44,988	$317	38%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (46)
Loft Condo Next to Fiserv for 6	$17,670	$142	34%	1	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Flexhome Skywalk to Fiserv U10 Rooftop+Gym+Parking	$25,443	$88	79%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Best Spot in the Deer District!	$33,042	$148	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Flexhome Skywalk to Fiserv U9 Rooftop+Gym+Parking	$29,573	$101	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Flexhome Skywalk to Fiserv U8 Rooftop+Gym+Parking	$37,040	$110	92%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
RNC Approved	$20,614	$176	32%	1	2	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Frontdesk \| Beautiful Studio Apt in Westown	$17,934	$70	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Elegant Modern Luxury 1BR w/ view of Fiserv Forum	$10,213	$90	31%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Stunning Downtown Loft	$36,600	$100	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Frontdesk \| Roomy + Open 1BR Apt in Downtown	$27,499	$99	70%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.6 (179)

Return Metrics

192.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,361	$16,723	$25,085	$33,447	$41,809	$83,619	$250,857
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$8,361	$16,723	$25,085	$33,447	$41,809	$83,619	$250,857

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

192.22%

Payback Period Days

190

Return on Investment

192.22%

333 W State St Milwaukee, Wisconsin, 53203

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Milwaukee

Guide

Zoning

Guide

Laws

$29,979

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 98% occupancy.Projected nightly rate is $144/night at 57% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$25,260

Avg annual revenue

57%

Avg occupancy rate

$144

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

$35k

$45k

$8,362

Profit

Revenue

$29,979

Operating Expenses

$9,117

Operating Income

$20,862

Net Effective Rent

$12,500

Profit (Cash Flow)

$8,362

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

192.22%

Payback Period Days

190