BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3505 Lookingglass Drive, Bellevue, NE

3 bed • 1 bath • 9 guests • $273,000

BNB

Calc

Annual Revenue

$37,868

Profit (Cash Flow)

$16,563

Cap Rate

7.1%

Annual Revenue

$37,868

AirDNA projects $250/night at 88% occupancy ($80,353). Airbtics projects $162/night at 64% occupancy ($37,868). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $162 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,516$40,507$55,546$68,875
Occupancy56%65%75%79%
Nightly Rate$119$164$193$228

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Peaceful Home Near Offutt AFB, Omaha Zoo, & More

No image available

$49,841
$208
63%
322$85❌❌✅Y / Y⭐️ 5 (33)
Family-friendly home with fun basement near Omaha

No image available

$40,773
$163
67%
322$100❌❌❌Y / Y⭐️ 5 (57)
Get-away to The Good Life!

No image available

$34,555
$119
76%
322$145❌❌❌Y / Y⭐️ 5 (111)
Space to Play, Laugh & Wag – Perfect for Families

No image available

$36,277
$116
77%
32.51$149❌❌✅Y / Y⭐️ 5 (84)
Beautiful Cozy Home

No image available

$22,649
$156
38%
321$25❌❌✅Y / Y⭐️ 5 (70)
H. DOORLY is a charming 3 Bedroom next to the Zoo!

No image available

$36,395
$123
75%
311$105❌❌✅Y / Y⭐️ 5 (173)
Cozy Omaha Retreat

No image available

$29,073
$106
72%
312$95❌❌❌Y / Y⭐️ 4.8 (92)
Homey Omaha Home, completely renovated

No image available

$27,422
$106
67%
312$95❌❌❌Y / Y⭐️ 5 (42)
Spacious Midtown Family Retreat - with game room!

No image available

$50,094
$166
80%
32.51$135✅❌✅Y / Y⭐️ 5 (44)
Modern Zen w/ Sauna Near Zoo & Lauritzen Gardens

No image available

$66,524
$284
64%
31.51$0❌❌✅Y / Y⭐️ 5 (42)
Cozy Lakeside Cottage for Families and Fun Seekers

No image available

$56,811
$204
73%
321$100❌❌✅Y / Y⭐️ 5 (78)
🌟DAHLMAN rows- close to Downtown w/garage parking

No image available

$37,957
$156
62%
33.52$150❌❌❌Y / Y⭐️ 5 (79)
Dreamy home 3bed 4bath, Fireplace -5 min-Downtown!

No image available

$59,426
$258
61%
33.51$130❌❌❌Y / Y⭐️ 5 (58)
Aksarben home- pet friendly, great location!

No image available

$44,734
$158
75%
322$80❌❌✅Y / Y⭐️ 5 (126)
Modern, Naturally Lit Apartment

No image available

$14,735
$75
44%
311$50❌❌❌N / Y⭐️ 5 (85)
The Steamboat House

No image available

$25,732
$106
59%
321$105❌❌✅Y / Y⭐️ 5 (161)
Fabulous Midtown Townhome #2 (non-smoking)

No image available

$30,811
$95
78%
323$160❌❌✅Y / Y⭐️ 5 (197)
Elmwood Bungalow - Walking distance to Aksarben!

No image available

$25,618
$102
66%
31.51$122❌❌❌Y / Y⭐️ 5 (54)
Luxury Midtown Retreat with In-Unit Elevator

No image available

$39,758
$137
75%
32.51$65❌❌✅Y / Y⭐️ 5 (79)
4 Beds 2 Full Baths Near Downtown UNMC Zoo Airport

No image available

$30,530
$89
88%
321$60❌❌✅Y / Y⭐️ 5 (640)
Luxury Condo - Hot Tub - Views

No image available

$48,023
$166
74%
32.51$65❌✅✅Y / Y⭐️ 5 (73)
Close to everything! Updated kitchen. Great deck.

No image available

$42,825
$204
55%
321$65❌❌✅Y / Y⭐️ 5 (179)
Peaceful Hillside Retreat w/ Firepit & Spacious Ya

No image available

$43,086
$212
52%
32.52$130❌❌✅Y / Y⭐️ 5 (73)
Family-Friendly Omaha Home ~ 5 Mi to Dtwn!

No image available

$36,071
$177
54%
322$155❌❌❌Y / Y⭐️ 5 (12)
Charming 3 bedroom home in popular Benson area!

No image available

$34,573
$119
78%
321$75❌❌❌Y / Y⭐️ 5 (72)
South O 3 BR Charmer Minutes from Downtown

No image available

$38,057
$167
57%
313$100❌❌❌Y / Y⭐️ 5 (33)
Ralston Cottage Vibes with HUGE family room

No image available

$33,194
$106
84%
3214$60❌❌✅Y / Y⭐️ 4.5 (63)
The Olive Branch Quiet-Lovely-The Best

No image available

$90,881
$279
89%
332$0❌✅❌Y / Y⭐️ 5 (35)
Home Away From Home!

No image available

$45,997
$190
63%
332$145❌❌❌Y / Y⭐️ 5 (26)
Cheerful 3 bedroom, 2 bath home in quiet area

No image available

$33,068
$124
71%
322$105❌❌❌Y / Y⭐️ 4.5 (84)
Updated 3 BR, 3 BA Home *1.5 Miles from UNMC*

No image available

$32,912
$180
49%
332$125❌❌✅Y / Y⭐️ 5 (86)
Arcade/Hot Tub/Pool! Family House at the Zoo!

No image available

$66,613
$226
79%
322$90✅✅❌Y / Y⭐️ 5 (126)
The BoHo House - Midtown

No image available

$40,724
$166
65%
325$175❌❌❌Y / Y⭐️ 5 (77)
Charming Aksarben Cottage

No image available

$44,539
$168
71%
322$175❌❌❌Y / Y⭐️ 5 (32)
Aksarben Charm-Comfortable, Private, Midtown Oasis

No image available

$40,351
$175
63%
323$0❌❌✅Y / Y⭐️ 5 (141)
King Bed Bungalow w/Splash Glam Zoo UNMC Quiet

No image available

$30,896
$175
46%
322$95❌❌❌Y / Y⭐️ 5 (293)
Central Omaha Château - Updated 3 Bed 2 Bath

No image available

$30,203
$140
56%
322$150❌❌❌Y / Y⭐️ 5 (34)
🪴Walk to Restaurants in Dundee, UNMC, and ☕️

No image available

$37,369
$145
65%
312$150❌❌✅Y / Y⭐️ 5 (96)

Return Metrics

55.04% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,562$33,125$49,688$66,251$82,814$165,628$496,886
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$259,350$259,350$259,350$259,350$259,350$259,350$259,350
Down Payment$13,650$13,650$13,650$13,650$13,650$13,650$13,650
Property Appreciation$8,190$16,625$25,314$34,263$43,481$93,889$389,642
Total Return$297,752$322,751$348,003$373,515$399,296$532,518$1,159,529

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

55.04%

Cap Rate

7.05%

Return on Investment

105.77%

property-location

3505 Lookingglass Dr Bellevue, Nebraska, 68123

3 bed • 1 bath • 9 guests

Est. $1,309/mo

Agent

Inquire about this property

Contact Agent

$273,000

Zestimate

171

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

$16,563

$259,350

$8,250

$8,190

$0

Total Gain

$31,828

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

$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