BNBCalc Short Term Rental Investment Analysis 420 Vine St

3 bed • 1 bath • 9 guests • $298,200

BNB

Calc

Annual Revenue

$41,455

Profit (Cash Flow)

$2,270

Cap Rate

7.5%

Annual Revenue

$41,455

AirDNA projects $227/night at 50% occupancy ($41,455). Airbtics projects $329/night at 52% occupancy ($62,485). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,266	$68,675	$117,703	$130,069
Occupancy	42%	55%	61%	64%
Nightly Rate	$159	$327	$501	$529

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, historic 3 BR home with hot tub & Zen Den	$68,598	$423	40%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (55)
Steps from DT Hudson & River	$53,021	$186	77%	3	2	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (39)
Luxurious remodel near historic downtown Hudson!	$57,279	$313	50%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Casanova Coulee House East - Downtown	$29,529	$132	56%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (143)
Modern St Croix River Home with a view	$129,467	$527	63%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (73)
Casanova Coulee House West - Downtown	$31,734	$143	54%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (309)
Tranquility on Lake Mallalieu	$74,763	$342	59%	3	4	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Modern River Getaway	$125,491	$545	62%	3	3	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (14)
Old Beautiful Victorian home in Hudson	$22,102	$151	40%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (3)

Return Metrics

2.95% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,270	$4,540	$6,811	$9,081	$11,351	$22,703	$68,111
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$238,560	$238,560	$238,560	$238,560	$238,560	$238,560	$238,560
Down Payment	$59,640	$59,640	$59,640	$59,640	$59,640	$59,640	$59,640
Property Appreciation	$8,946	$18,160	$27,651	$37,426	$47,495	$102,555	$425,609
Total Return	$309,416	$320,901	$332,662	$344,708	$357,047	$423,459	$791,921

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.95%

Cap Rate

7.5%

Return on Investment

18.41%

420 Vine St Hudson, Wisconsin, 54016-1625

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,430/mo

Inquire about this property

Contact Agent

$298,200

Zestimate

$41,455

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $227/night at 50% occupancy ($41,455.19). Airbtics projects $329/night at 52% occupancy ($62,485).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$65,255

Avg annual revenue

52%

Avg occupancy rate

$329

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

$20k

$55k

$90k

$130k

$2,270

Profit

Revenue

$41,455

Operating Expenses

$19,069

Operating Income

$22,386

Mortgage & Taxes

$20,116

Profit (Cash Flow)

$2,270

$76,836

Cash Investment

Down Payment

$59,640

Renos & Furnishing

$8,250

Closing Costs

$8,946

Total

$76,836

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.95%

Cap Rate

7.5%

Return on Investment

18.41%

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

$14,153

Deductible property tax

$2,952

Your total deduction

$69,251

Your adjusted annual income

$150,000 - $69,251 = $80,749

Taxes on $80,749 (30%)

$24,225

Your old tax bill

$45,000

Your new tax bill

$24,225

Estimated tax savings

$20,775

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:

8,581 sqft

Year built:

1920

Size:

1,492 sqft

Type:

SFR

Parking:

Heating:

STEAM

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
826 2nd St	4	2	2,316	-	10,367	1900	$696,000	27
827 6th St	3	1	1,092	-	8,320	1900	$295,000	-
517 5th St	2	1	916	-	9,540	1940	$0	-
715 4th St	3	2	1,564	-	10,890	1900	$270,000	111
1017 7th St	4	3	2,651	-	10,890	1939	$0	334
315 Locust St	3	2	1,636	-	5,805	1922	$300,000	-
428 Orange St	3	1	672	-	5,053	1900	$270,000	46
1419 Boulder Ct	4	3	2,545	-	35,719	1995	$625,000	20
816 1st St	3	2	836	-	5,053	1987	$278,000	159
420 Orange St	5	2	1,632	-	5,837	1900	$235,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 8,581 sqft

Building area: 1,492 sqft

Garage: Yes

Heating: Steam

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-2

Land Use: Residential

Parcel Number: 236-1452-00-000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $211,700

County Est. Land Value: $50,900

Assessed Land Value: $50,900

County Est. Structure Value: $160,800

Market Estimate: -