3505 Lookingglass Dr Bellevue, Nebraska, 68123
3 bed • 1 bath • 9 guests
Est. $1,309/mo

Inquire about this property
Contact Agent
$273,000
Zestimate
Airbnb Investor Score
$1,804
Annual Profit
7.1%
Cap Rate
55.0%
Cash on Cash
$37,868
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 88% occupancy.Projected nightly rate is $162/night at 64% occupancy.
Top 56% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$39,341
Avg annual revenue
64%
Avg occupancy rate
$162
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$16,563
Profit
Revenue
$37,868
Operating Expenses
$18,603
Operating Income
$19,266
Mortgage & Taxes
$2,703
Profit (Cash Flow)
$16,563
$21,900
Cash Investment
Down Payment
$13,650
Renos & Furnishing
$8,250
Total
$21,900
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
55.04%
Cap Rate
7.05%
STR Tax Calculator (USA)
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
$7,586
Deductible property tax
$2,703
Your total deduction
$21,964
Your adjusted annual income
$150,000 - $21,964 = $128,036
Taxes on $128,036 (30%)
$38,411
Your old tax bill
$45,000
Your new tax bill
$38,411
Estimated tax savings
$6,589
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:
7,730 sqft
Year built:
1988
Size:
2,284 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 7,730 sqft
- Building area: 2,284 sqft
- Garage: No
- Heating: Forced air, gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Refrigerator
- Price per square foot: $119
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 010942572
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $249,401
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $273,000
Schools
- High School: Bellevue West Sr High School with 5/10 star rating