BNBCalc Short Term Rental Investment Analysis 5637 Poppleton Ave, Omaha, NE 68106

4 bed • 1 bath • 12 guests • $390,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$39,103

Profit (Cash Flow)

-$5,969

Cap Rate

5.2%

Annual Revenue

$39,103

AirDNA projects $202/night at 53% occupancy ($39,103). Airbtics projects $231/night at 50% occupancy ($42,185). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,261	$36,688	$65,868	$93,692
Occupancy	39%	51%	57%	68%
Nightly Rate	$174	$186	$299	$354

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boho Chic	$30,499	$168	44%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Dundee's Peaceful Retreat w/ Fire Pit & Pizza Oven	$49,690	$206	58%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Dundee's Elegant 3BR Luxury Retreat	$44,040	$170	63%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Prime Spot! Comfy 4BR - Close to Attractions!	$33,978	$114	72%	4	1	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (32)
Midtown Dundee Castle	$47,398	$390	31%	4	4	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (45)
Home Sweet Omaha! Darling 4 bedroom in Dundee! W	$26,803	$186	37%	4	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Home Sweet Omaha! Darling 4 bedroom in Dundee! E	$27,167	$178	38%	4	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Breezy Blue House 3 minute walk to Foods and Fun.	$50,231	$142	81%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Aksarben house, cute and fun!	$40,404	$206	51%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (28)
Sun-Filled Home with 3 Living Rooms & 2 Garages!	$93,956	$442	56%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (28)
Comfy & Convenient Omaha Bungalow-Space Galore!	$35,498	$183	53%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (101)
Vintage Charm+Modern Amenities in Central Omaha	$32,677	$186	48%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Omaha big 4bd 3br, full kitchen	$70,730	$300	54%	4	3	3	$250	❌	❌	✅	Y / N	⭐️ 0 (0)
Pet-Friendly Omaha Vacation Rental with Deck!	$34,512	$299	28%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious 4 BR in Heart of Central Omaha	$43,798	$299	40%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (0)

Return Metrics

-5.97% 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)	-$5,968	-$11,937	-$17,905	-$23,874	-$29,842	-$59,685	-$179,056
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,831	$7,899	$12,217	$16,802	$21,670	$50,900	$312,000
Down Payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000
Property Appreciation	$11,700	$23,751	$36,163	$48,948	$62,116	$134,127	$556,632
Total Return	$87,562	$97,713	$108,475	$119,876	$131,944	$203,342	$767,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.97%

Cap Rate

5.21%

Return on Investment

9.56%

5637 Poppleton Ave Omaha, NE, 68106

4 bed • 1 bath • 12 guests

Purchase Price

Est. $1,871/mo

This property is for sale!

Contact Agent

Omaha

Guide

Zoning

Market

Guide

Laws

Market Data

-12

Airbnb Investor Score

-$5,968

Annual Profit

5.2%

Cap Rate

-6.0%

Cash on Cash

$39,103

Annual Revenue

BNBCalc predicts this property will get $231 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$44,092

Avg annual revenue

50%

Avg occupancy rate

$231

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

$25k

$50k

$70k

$95k

-$5,969

Profit

Revenue

$39,103

Operating Expenses

$18,763

Operating Income

$20,340

Mortgage & Taxes

$26,308

Profit (Cash Flow)

-$5,969

$99,950

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$10,250

Closing Costs

$11,700

Total

$99,950

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.97%

Cap Rate

5.21%

Return on Investment

9.56%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$46,020

Your adjusted annual income

$150,000 - $46,020 = $103,980

Taxes on $103,980 (30%)

$31,194

Your old tax bill

$45,000

Your new tax bill

$31,194

Estimated tax savings

$13,806

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -