BNBCalc Short Term Rental Investment Analysis 4 Sena St, Ventura, IA 50482

3 bed • 2 bath • 9 guests • $228,000

BNB

Calc

Annual Revenue

$47,551

Profit (Cash Flow)

$12,309

Cap Rate

12.1%

Annual Revenue

$47,551

AirDNA projects $277/night at 47% occupancy ($47,551). Airbtics projects $196/night at 52% occupancy ($37,225). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 47% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,531	$33,258	$58,668	$86,813
Occupancy	40%	50%	63%	79%
Nightly Rate	$150	$176	$247	$292

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SplitSeas Lake View Cottage	$27,138	$170	40%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Lake Front Retreat	$31,105	$160	50%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Lakeview Cottage with boat launch access in front.	$87,984	$323	74%	3	2	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (50)
Clear Lake Vacation Home Rental - Pet Friendly!	$26,440	$112	48%	3	1	2	$207	✅	❌	✅	N / Y	⭐️ 4.2 (12)
Papa's Place By The Lake - CL	$72,898	$307	63%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (63)
Ultimate family friendly house 2 blocks from Surf	$25,174	$181	38%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Under The Lilac Tree	$40,329	$168	60%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (88)
A darling cottage close to downtown/city beach.	$26,061	$124	55%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Charming 3 bedroom lake home - on site parking	$32,628	$105	81%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (158)
Great Location! Close to City Beach & Downtown CL!	$27,754	$177	39%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (42)
Enjoy Lake Life!	$23,822	$137	44%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (151)
Updated Clear Lake Home Near Downtown	$25,596	$91	70%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
⭐️Central Area! City 🏖 & 🏄 Ballroom 2-3 block walk!	$39,125	$170	57%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (67)
North Shore Abode	$31,768	$194	42%	3	3	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Open & Renovated, 1930s Cottage, Walk to Downtown	$21,925	$113	50%	3	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (25)
HALF BLOCK from lake - with Garage Hangout!	$23,696	$176	35%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (15)
Elly's Downtown Lakeview Loft	$19,829	$166	31%	3	1	2	$150	❌	❌	❌	N / N	⭐️ 4.8 (6)
Cheerful 3 Bedroom Get-A-Way on the Lake	$58,023	$291	53%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
The Sparrow's Nest- Close to Lake, No Cleaning Fee	$31,293	$190	45%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Fool's Paradise	$12,599	$149	22%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cute cabin located in perfect location near lake!	$27,217	$100	69%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (78)
South Shore Hideaway with great King Bed Master!	$28,995	$245	32%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Lake View on Lakeview (no cleaning fee)	$35,965	$241	40%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Clear Lake Retreat - near beach, parks + downtown!	$50,090	$278	48%	3	2	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (18)
Swordfish Suite-Dog Retreat	$45,131	$154	79%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cottage Daze	$24,083	$151	40%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (16)
Family Friendly Lake House	$52,482	$224	63%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (9)
Steps away from Surf Ballroom!	$22,734	$246	25%	3	2	2	$150	❌	❌	❌	Y / N	⭐️ 5 (6)
Suite Harts	$59,713	$251	65%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Fully renovated; 3 blocks from beach & downtown!!	$73,203	$360	54%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
Nine Tree Corner	$38,188	$216	47%	3	1	2	$100	❌	❌	❌	Y / N	⭐️ 5 (4)
Main Street Home near Downtown Clear Lake	$13,802	$82	42%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (10)
Nautical 3 bedroom cottage near Clear Lake	$45,322	$203	61%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Away at the Lake	$29,294	$256	29%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
South Shore Stay	$25,343	$169	39%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
Completely Renovated 3-Bedroom Cottage	$30,632	$164	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Clear Lake Vacation Rental: Walk to City Beach!	$92,307	$281	89%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (6)
North Shore Hideaway Cottage	$59,658	$326	50%	3	2	2	$210	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Family-Friendly Home 1 Block from Downtown	$42,446	$138	79%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy Clear Lake Home - Walk to Town & Boat Dock!	$87,595	$287	82%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

20.19% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,309	$24,618	$36,927	$49,237	$61,546	$123,093	$369,279
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,239	$4,617	$7,142	$9,823	$12,668	$29,757	$182,400
Down Payment	$45,600	$45,600	$45,600	$45,600	$45,600	$45,600	$45,600
Property Appreciation	$6,840	$13,885	$21,141	$28,616	$36,314	$78,412	$325,415
Total Return	$66,989	$88,721	$110,812	$133,276	$156,129	$276,863	$922,695

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.19%

Cap Rate

12.14%

Return on Investment

35.09%

4 Sena St Ventura, IA, 50482

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,094/mo

This property is for sale!

Contact Agent

121

Airbnb Investor Score

$12,309

Annual Profit

12.1%

Cap Rate

20.2%

Cash on Cash

$47,551

Annual Revenue

BNBCalc predicts this property will get $196 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$39,234

Avg annual revenue

52%

Avg occupancy rate

$196

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

$40k

$65k

$95k

$12,309

Profit

Revenue

$47,551

Operating Expenses

$19,862

Operating Income

$27,689

Mortgage & Taxes

$15,380

Profit (Cash Flow)

$12,309

$60,940

Cash Investment

Down Payment

$45,600

Renos & Furnishing

$8,500

Closing Costs

$6,840

Total

$60,940

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.19%

Cap Rate

12.14%

Return on Investment

35.09%

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

$10,821

Deductible property tax

$2,257

Your total deduction

$11,451

Your adjusted annual income

$150,000 - $11,451 = $138,549

Taxes on $138,549 (30%)

$41,565

Your old tax bill

$45,000

Your new tax bill

$41,565

Estimated tax savings

$3,435

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -