BNBCalc Short Term Rental Investment Analysis 5111 Hartley St, Lincoln, NE 68504

2 bed • 1 bath • 6 guests • $189,900

BNB

Calc

Annual Revenue

$16,977

Profit (Cash Flow)

-$11,720

Cap Rate

0.6%

Annual Revenue

$16,977

AirDNA projects $83/night at 56% occupancy ($16,976). Airbtics projects $111/night at 68% occupancy ($27,568). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $83 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,672	$24,787	$39,232	$63,213
Occupancy	56%	68%	83%	94%
Nightly Rate	$79	$96	$125	$179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home in NE Lincoln	$23,811	$87	71%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
The Black Box	$36,874	$188	50%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (69)
Girlfriend Getaway Centrally Located-Keyless Entry	$28,857	$97	77%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (234)
Modern Comfort with Retro Flare	$24,730	$85	79%	2	1	3	$35	❌	❌	❌	Y / Y	⭐️ 5 (143)
Black Modern	$30,592	$99	80%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Peaceful, Modern, Getaway Home!	$19,926	$96	55%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
CLEAN home, in a great, quiet neighborhood.	$26,319	$124	57%	2	1	1	$25	❌	❌	❌	N / N	⭐️ 4.9 (40)
Gameday Getaway 1K 1Q	$19,610	$94	57%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (153)
Bethany Bungalow	$23,239	$125	50%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Centrally Located Home With Self Check-In	$63,062	$178	95%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (429)
Lincoln's Top Hat \| 2 Bed/1 Bath Home	$14,326	$64	54%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Cute little Bungalow in the heart of Lincoln.	$31,118	$93	89%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (31)
Luxury Loft Downtown LNK	$27,028	$230	31%	2	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Historic-Capital District Condo - 1	$18,673	$79	61%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (91)
Historic-Capital District Condo - 2	$20,247	$79	68%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (84)
Charming 2 Bdrm house in Near South neighborhood	$24,358	$94	68%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (126)
The Little House in Woods Park Neighborhood	$26,717	$72	98%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (342)
Easy Self Check-In for Centrally Located Home	$62,605	$177	94%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (471)
2 Bedroom Apartment, Comfy Beds, Garage Parking!	$18,640	$128	38%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (83)
Newly renovated house - centrally located!! 🪴✨	$21,391	$117	47%	2	1	1	$50	❌	❌	❌	N / N	⭐️ 4.8 (95)
Heart of the Capital	$18,359	$79	57%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Updated basement suite - close to everything	$16,867	$46	95%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (196)
Modern C St Home Fully Equipped for Work & Play	$33,787	$133	66%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (47)
Quaint Getaway.	$23,880	$75	85%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Our Pink House	$41,440	$194	55%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (56)
Historic Pauley House #2 2BR Near UNL	$17,399	$60	77%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Homey 2-bedroom with free parking	$22,490	$74	79%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Copper House	$28,143	$107	67%	2	1	1	$89	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
2 BD Townhouse/Attached Garage	$20,471	$79	68%	2	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Cozy Husker Retreat: King Bed, Walk to Zoo+	$29,643	$98	76%	2	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (5)
Pearl's Place	$26,113	$75	92%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (61)
Cheerful 2 bedroom home	$12,354	$76	42%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Luxury Lofts, UNL, Pinnacle Bank #DowntownLincoln	$34,464	$269	34%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (46)
Duplex Home Centrally Located in Quiet Area	$25,501	$95	73%	2	1	30	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Mid-Century Manor-1950s Retro Hollywood Experience	$34,976	$153	59%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (170)
Lincoln's Homey Nook \| 2 Bed/1 Bath Home	$38,587	$121	83%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.6 (15)
Centrally Located Duplex Home in Quiet Area	$30,501	$100	83%	2	1	30	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Centrally Located in Quiet Area with Keyless Entry	$45,362	$140	87%	2	1	30	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Cozy Contemporary 2-Bd Duplex w/ Self Check-In	$17,192	$77	61%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
Chic Newly Renovated 2 Bedroom!	$39,047	$105	100%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (10)

Return Metrics

-23.47% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,720	-$23,440	-$35,161	-$46,881	-$58,602	-$117,204	-$351,613
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$151,920	$151,920	$151,920	$151,920	$151,920	$151,920	$151,920
Down Payment	$37,980	$37,980	$37,980	$37,980	$37,980	$37,980	$37,980
Property Appreciation	$5,697	$11,564	$17,608	$23,834	$30,246	$65,309	$271,037
Total Return	$183,876	$178,023	$172,347	$166,852	$161,543	$138,005	$109,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.47%

Cap Rate

0.57%

Return on Investment

-8.32%

5111 Hartley St Lincoln, NE, 68504

2 bed • 1 bath • 6 guests

Purchase Price

Est. $911/mo

This property is for sale!

Contact Agent

Lincoln

Guide

Zoning

Market

Guide

Laws

Market Data

-101

Airbnb Investor Score

-$11,720

Annual Profit

0.6%

Cap Rate

-23.5%

Cash on Cash

$16,977

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $83/night at 56% occupancy.Projected nightly rate is $111/night at 68% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$27,967

Avg annual revenue

68%

Avg occupancy rate

$111

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

$30k

$45k

$65k

-$11,720

Profit

Revenue

$16,977

Operating Expenses

$15,887

Operating Income

$1,090

Mortgage & Taxes

$12,810

Profit (Cash Flow)

-$11,720

$49,927

Cash Investment

Down Payment

$37,980

Renos & Furnishing

$6,250

Closing Costs

$5,697

Total

$49,927

DSCR Ratio

Weak

0.09

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.47%

Cap Rate

0.57%

Return on Investment

-8.32%

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

$9,013

Deductible property tax

$1,880

Your total deduction

$31,396

Your adjusted annual income

$150,000 - $31,396 = $118,604

Taxes on $118,604 (30%)

$35,581

Your old tax bill

$45,000

Your new tax bill

$35,581

Estimated tax savings

$9,419

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: No

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: -