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 501 Arbutus Rd, Pickerel, WI, 54465

2 bed โ€ข 2 bath โ€ข 6 guests โ€ข $399,000

BNB

Calc

Annual Revenue

$32,342

Profit (Cash Flow)

-$12,457

Cap Rate

3.6%

Annual Revenue

$32,342

AirDNA projects $195/night at 46% occupancy ($32,762). Airbtics projects $161/night at 55% occupancy ($32,342). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $161 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,683$29,653$41,107$68,907
Occupancy42%54%64%80%
Nightly Rate$126$147$172$227

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
Cozy Lakefront Cabin
$36,893
$144
70%
213$0โŒโŒโŒN / Yโญ๏ธ 5 (15)
Cozy cottage
$29,313
$137
57%
211$75โŒโŒโœ…Y / Yโญ๏ธ 5 (52)
Beautiful Wisconsin Beach Retreat Lake Lucerne
$57,172
$429
31%
214$205โŒโŒโŒY / Yโญ๏ธ 5 (21)
Cozy lake front cottage, escape with amenities
$30,884
$150
55%
211$90โŒโŒโœ…Y / Yโญ๏ธ 5 (85)
The Duck House
$24,441
$106
63%
212$0โŒโŒโœ…Y / Yโญ๏ธ 5 (45)
The Sasquatch Shores Lake Front Cabin
$40,127
$157
63%
211$145โœ…โŒโœ…N / Yโญ๏ธ 5 (95)
Nature lovers quiet comfort in the forest
$20,364
$107
52%
212$0โŒโŒโŒN / Yโญ๏ธ 5 (238)
Cute Northwoods cabin on a river
$30,437
$126
66%
222$0โŒโŒโœ…N / Yโญ๏ธ 5 (96)
Hwy 32 Hideaway
$22,544
$143
40%
212$40โŒโŒโœ…Y / Yโญ๏ธ 5 (5)
Star-gazing, quiet privacy in the forest
$23,666
$106
61%
212$0โŒโŒโœ…N / Yโญ๏ธ 5 (274)
Lakefront Cottage on Upper Post Lake
$47,214
$172
75%
213$0โŒโŒโŒY / Yโญ๏ธ 5 (82)
Waters Edge Cottage: Cozy. Sauna. Hot Tub
$41,935
$232
49%
212$100โŒโœ…โœ…Y / Yโญ๏ธ 5 (48)
Lakefront Townsend Cabin w/ Fire Pit & Dock!
$25,602
$132
47%
212$155โŒโŒโŒY / Yโญ๏ธ 5 (5)
Rustic Luxury in scenic Northwoods
$25,474
$116
60%
212$0โŒโŒโœ…Y / Nโญ๏ธ 5 (49)
Loon Lake, secluded cabin on the snowmobile trail
$55,708
$282
53%
21.52$75โŒโŒโœ…Y / Yโญ๏ธ 5 (46)
Home up north - Channel of Upper & Lower Post Lake
$32,404
$156
55%
212$150โŒโŒโœ…Y / Yโญ๏ธ 5 (89)
Northwoods Getaway
$16,790
$130
34%
212$75โŒโŒโœ…Y / Yโญ๏ธ 5 (4)
House at The Cedar Lodge
$33,599
$102
90%
212$0โŒโŒโŒY / Yโญ๏ธ 5 (8)
Troullier's River House
$26,089
$126
55%
21.51$75โŒโŒโŒY / Yโญ๏ธ 5 (24)
Pelican Cabin at Pelican Lake
$16,441
$140
31%
212$60โŒโŒโœ…N / Nโญ๏ธ 4.8 (28)
Rolling Stone Lakeside Cabin 2 East Shore Resort 2 Bedrooms
$33,346
$168
53%
21.51$75โŒโŒโœ…N / Nโญ๏ธ 4 (6)
Lakefront Wisconsin Getaway w/ Kayak + Boat Dock!
$23,645
$175
34%
212$155โŒโŒโŒY / Yโญ๏ธ 0 (2)
Rolling Stone Lakeside Cabin 1: 2 Bedrooms
$50,106
$197
69%
211$75โŒโŒโœ…N / Nโญ๏ธ 4.5 (5)
Piacenza's on Wabikon DUรˆ - Lakeside Cabin
$78,927
$227
95%
213$0โœ…โŒโŒN / Yโญ๏ธ 5 (87)
Lakefront Wisconsin Cabin: Dock, Walk to Beach!
$25,107
$196
35%
212$0โŒโŒโœ…N / Yโญ๏ธ 5 (3)
Cozy Cabin located on the ATV/Snowmobile Trails
$23,910
$134
47%
212$100โŒโŒโœ…N / Yโญ๏ธ 5 (35)
Lakefront Pearson Cottage w/ Swim Dock + Kayaks!
$86,280
$269
87%
215$104โŒโŒโŒY / Yโญ๏ธ 5 (7)
Bluebird Lodge
$28,270
$168
43%
2130$110โŒโŒโŒY / Yโญ๏ธ 5 (13)
Serene Northwoods Cottage on Lake Lucerne
$33,461
$198
38%
222$150โŒโŒโŒY / Yโญ๏ธ 5 (19)
Cozy Bass Lake golf course cottage antigo Wi
$25,400
$153
45%
213$50โŒโŒโœ…Y / Yโญ๏ธ 5 (3)
Lofted cabin on Wisconsin's beautiful Wolf River!
$24,878
$114
59%
222$65โŒโŒโŒY / Yโญ๏ธ 5 (68)
2Bedroom 1Bath Home close to ATV/Snowmobile trails
$19,295
$105
46%
212$100โŒโŒโœ…Y / Yโญ๏ธ 5 (32)
The Loon Cabin at Pelican Lake
$32,822
$137
64%
212$60โŒโŒโœ…N / Nโญ๏ธ 4.5 (21)
Pontoon & Private Campsite!
$43,786
$168
68%
201$75โŒโŒโœ…N / Nโญ๏ธ 5 (17)
Antigo Bass lake Golf Course cozy cottage 2br/1bth
$27,024
$155
47%
212$50โŒโŒโœ…N / Yโญ๏ธ 5 (12)
2 bedroom 1 bath mobile home on 40 acres
$35,136
$120
80%
211$0โŒโŒโœ…N / Nโญ๏ธ 0 (0)
Heavenly Hemlocks Cabin on Lake Lucerne
$50,337
$141
96%
213$100โŒโŒโœ…N / Yโญ๏ธ 5 (49)
The LFR Ranch Cabin!
$19,988
$156
35%
213$0โŒโŒโŒN / Nโญ๏ธ 4.8 (4)

Return Metrics

-12.67% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,457-$24,914-$37,372-$49,829-$62,287-$124,574-$373,723
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$319,200$319,200$319,200$319,200$319,200$319,200$319,200
Down Payment$79,800$79,800$79,800$79,800$79,800$79,800$79,800
Property Appreciation$11,970$24,299$36,998$50,078$63,550$137,222$569,477
Total Return$398,512$398,384$398,625$399,248$400,263$411,648$594,754

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.67%

Cap Rate

3.62%

Return on Investment

3.49%

property-location

501 Arbutus Rd Pickerel, Wisconsin, 54465

2 bed โ€ข 2 bath โ€ข 6 guests

Est. $1,914/mo

Agent

Inquire about this property

Contact Agent

-44

Airbnb Investor Score

-$12,457

Annual Profit

3.6%

Cap Rate

-12.7%

Cash on Cash

$32,342

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 46% occupancy.Projected nightly rate is $161/night at 55% occupancy.

Top 48% of comparables

Top 36% 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.

$33,221

Avg annual revenue

55%

Avg occupancy rate

$161

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$60k

$85k

Sign up to see the data on 40 all comparables

-$12,457

Profit

Revenue

$32,342

Operating Expenses

$17,885

Operating Income

$14,458

Mortgage & Taxes

$26,915

Profit (Cash Flow)

-$12,457

$98,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$6,500

Closing Costs

$11,970

Total

$98,270

DSCR Ratio

Weak

0.54

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.67%

Cap Rate

3.62%

Profit (Cummulative)

-$12,457

$319,200

$6,500

$11,970

$0

Total Gain

$3,432

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

$18,937

Deductible property tax

$3,950

Your total deduction

$52,883

Your adjusted annual income

$150,000 - $52,883 = $97,117


Taxes on $97,117 (30%)

$29,135

Your old tax bill

$45,000

Your new tax bill

$29,135


Estimated tax savings

$15,865

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:

2.87 sqft

Year built:

2006

Size:

1,888 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Forced Air, Propane

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 2.87 sqft
  • Building area: 1,888 sqft
  • Garage: Yes
  • Heating: Forced air, propane
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: Garage, Two Car Garage
  • Amenities: Dryer, Electric Oven, Electric Range, Microwave, Refrigerator, Washer
  • Price per square foot: $211

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 022017260000+0008, 01735001
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $237,200
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Crandon Elementary School with 4/10 star rating
  • Middle School: Crandon Middle School with 2/10 star rating
  • High School: Crandon High School with 2/10 star rating