BNBCalc.com Investment Analysis Report of 6001 Malabar Ln

3 bed • 2 bath • 9 guests • $340,500

BNB

Calc

Return Metrics

25.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.66%

Cap Rate

13.28%

Return on Investment

41.28%

Annual Revenue

$67,738

AirDNA projects $281/night at 66% occupancy ($67,738). Airbtics projects $312/night at 73% occupancy ($83,187). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$46,775	$75,835	$123,074	$170,710
Occupancy	61%	74%	87%	96%
Nightly Rate	$208	$275	$380	$472

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Doty ★ Walk to Everything -Hotel Quality- Downtown	$114,444	$456	68%	3	1	9	2	$50	❌	❌	❌	N / Y	⭐️ 5 (141)	Profile
B Clean, quiet & family-friendly Townhouse-14 people	$55,355	$209	66%	3	2	14	2	$199	❌	❌	✅	N / Y	⭐️ 4.8 (198)	Profile
C Cozy Downtown Verona 3 Bedroom Home	$52,382	$181	74%	3	1	6	2	$135	❌	❌	❌	N / Y	⭐️ 4.9 (77)	Profile
D Charming 3 Bedroom near Capitol and Alliant Center	$60,066	$215	74%	3	1	6	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (267)	Profile
E House on water! Near UW, Capital & Alliant Center	$102,721	$313	85%	3	3	6	2	$180	❌	❌	✅	N / Y	⭐️ 4.8 (165)	Profile
F Charming West Side Home	$144,172	$380	98%	3	3	6	3	$150	❌	❌	❌	N / Y	⭐️ 5 (8)	Profile
G Paoli Place	$44,783	$190	62%	3	1	6	2	$100	❌	❌	✅	N / Y	⭐️ 5 (43)	Profile
H Elegant Stay - Premium Kitchen - No Hidden Fees!	$69,321	$380	49%	3	1	6	2	$75	❌	❌	❌	N / Y	⭐️ 5 (49)	Profile
I Paoli Nest	$28,770	$170	44%	3	1	6	2	$100	❌	❌	✅	N / Y	⭐️ 5 (22)	Profile
J Spacious Residence with Scenic Golf Course View	$90,084	$310	77%	3	1	6	2	$140	❌	❌	✅	N / Y	⭐️ 5 (77)	Profile
K Comfortable Madison Area Retreat In The Trees	$59,252	$252	62%	3	2	7	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (76)	Profile
L Cute & cozy west side home, close to everything!	$116,177	$304	100%	3	3	8	1	$100	❌	❌	❌	N / Y	⭐️ 5 (59)	Profile
M Peaceful, artistic home in the heart of downtown	$61,541	$597	28%	3	1	4	1	$20	❌	❌	❌	N / Y	⭐️ 5 (109)	Profile
N Eclectic midcentury escape 15 min to UW, downtown	$171,849	$459	100%	3	3	5	2	$125	❌	❌	❌	N / Y	⭐️ 5 (7)	Profile
O Mendota Lake View Flat	$116,791	$357	89%	3	1	6	7	$65	❌	❌	✅	N / Y	⭐️ 5 (160)	Profile
P Charming 3 bedroom w/ private patio	$95,060	$469	52%	3	2	4	3	$200	❌	❌	❌	N / Y	⭐️ 4.8 (7)	Profile
Q Madison Arboretum Close to Everything+Screen Porch	$57,094	$262	59%	3	1	5	2	$40	❌	❌	❌	N / Y	⭐️ 5 (178)	Profile
R City view and lakefront 3 bedroom home	$73,757	$244	82%	3	2	6	2	$25	❌	❌	❌	N / Y	⭐️ 4.9 (121)	Profile
S Countryside Home Minutes to Madison	$60,410	$279	58%	3	2	10	3	$90	❌	❌	✅	N / Y	⭐️ 4.9 (94)	Profile
T Cozy, Sunny Artist's House (UW/Near West)	$102,810	$366	75%	3	2	7	2	$150	❌	❌	❌	N / Y	⭐️ 4.9 (156)	Profile
U Lakefront downtown private 3 BR. Kayaks. Hot tub.	$133,449	$366	96%	3	2	7	1	$99	❌	✅	✅	N / Y	⭐️ 5 (509)	Profile
V Serviced 3 Bedroom Apartment in Central Madison	$31,282	$111	77%	3	1	6	7	$0	✅	❌	❌	N / Y	⭐️ 4.8 (17)	Profile
W Relaxing, Spacious Space	$81,333	$271	82%	3	2	6	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (18)	Profile
X Unique & cozy home minutes from festivities	$69,850	$208	88%	3	2	5	1	$50	❌	❌	✅	N / Y	⭐️ 5 (65)	Profile
Y Stunning Sundrenched Home- Perfect Location!!	$85,973	$270	87%	3	2	6	30	$125	❌	❌	❌	N / Y	⭐️ 5 (31)	Profile
Z Great location near the lake/bike loop!	$144,304	$424	92%	3	2	8	2	$109	❌	❌	✅	N / Y	⭐️ 5 (174)	Profile
1 3BR Exec Home Near Madison: Hiking/Biking Trails!	$176,525	$699	69%	3	3	8	30	$0	❌	❌	❌	N / Y	⭐️ 5 (5)	Profile
2 Historic Downtown House Overlooking Park and Lake	$71,343	$225	86%	3	1	6	7	$125	❌	❌	❌	N / Y	⭐️ 5 (34)	Profile
3 Gorgeous MCM, 5 min to UW/Dwntwn	$84,180	$500	46%	3	3	6	2	$0	❌	❌	❌	N / Y	⭐️ 5 (4)	Profile
4 Sunset Knoll • West Madison — ZTRHP1-2020-00030	$124,381	$354	96%	3	2	6	2	$0	❌	❌	❌	N / Y	⭐️ 5 (40)	Profile
5 Arts and Crafts Near West Home and Garden	$34,388	$162	58%	3	3	5	30	$399	❌	✅	✅	N / Y	⭐️ 4.8 (4)	Profile
6 Location! Newly Renovated by Downtown/Zoo/UWCampus	$61,087	$234	71%	3	2	6	7	$150	❌	❌	❌	N / Y	⭐️ 5 (20)	Profile
7 Paoli Den - Newly remodeled!	$46,942	$180	69%	3	1	6	2	$100	❌	❌	✅	N / Y	⭐️ 5 (11)	Profile
8 Charming historic University Heights home	$74,932	$347	59%	3	3	6	30	$0	❌	❌	❌	N / Y	⭐️ 5 (7)	Profile
9 House in a nice neighborhood.	$38,746	$160	65%	3	2	4	1	$29	❌	❌	✅	N / Y	⭐️ 3.5 (4)	Profile
a Westside home with sauna & basement movie theater	$229,310	$718	87%	3	3	6	2	$20	❌	❌	✅	N / Y	⭐️ 4.8 (8)	Profile
b Architecturally Unique Lakefront Home	$138,451	$386	98%	3	2	6	29	$426	❌	❌	✅	N / Y	⭐️ 5 (16)	Profile
c Charming 3 Bed duplex in Madison	$31,375	$121	68%	3	3	5	30	$200	❌	❌	✅	N / Y	⭐️ 5 (1)	Profile
d Wilson 3-Bedroom Charming Unit	$23,058	$105	60%	3	1	5	30	$200	❌	❌	❌	N / Y	⭐️ 5 (3)	Profile
e 30 day min House Near Alliant Center & Downtown	$82,476	$265	82%	3	2	6	30	$100	❌	❌	❌	N / Y	⭐️ 4.9 (129)	Profile

Operating Expenses

Monthly Expenses

$1,874

Annual Expenses

$22,486

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,264

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$564

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,914

Annual Mortgage & Tax

$22,968

Downpayment

Purchase Price

$340,500

Percent Down

20%

Total Downpayment

$68,100

Total Loan Amount

$272,400

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,633

Property Tax Yearly

0.99%

Property Tax Monthly

$281

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

Size:

Type:

Parking:

Heating:

Property Details

MLS Status: N/A

Property Use:

Stories:

Lot size:-

Building area: -

Garage: -

Heating:

Pool: No

Fireplaces:

Basement:

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: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,160

Deductible property tax

$3,371

Est. Depreciation Value

$162,262

Profit on this property

$45,252

Your total deduction

$136,541

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,541)

$13,459

Your old tax bill

$45,000

Your new tax bill

$4,038

Estimated tax savings

$40,962

6001 Malabar Ln Madison, Wisconsin, 53711-4119

3 bed • 2 bath • 9 guests • $340,500

$340,500

Zestimate

Est. $1,633/mo

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$67,738

Profit (Cash Flow)

$22,284

Cap Rate

13.3%

Annual Revenue

$67,738

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $281/night at 66% occupancy ($67,738). Airbtics projects $312/night at 73% occupancy ($83,187).

Occupancy Rate

Avg Daily Rate

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.

$67,738

25%

50%

75%

90%

100%

Airbnb Comparables

Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.

Revenue/yr

$0k

$100k

$195k

$300k

Airbnb name	Revenue	Per night	Occupancy	Beds	Baths	Guests	Min nights	Cleaning	Pool	Hot tub	Pets	Washer / Dryer	Reviews	Host
Doty ★ Walk to Everything -Hotel Quality- Downtown	$114,444	$456	68%	3	1	9	2	$50	❌	❌	❌	es / yes	⭐️ 5 (141)	Profile
Clean, quiet & family-friendly Townhouse-14 people	$55,355	$209	66%	3	2	14	2	$199	❌	❌	✅	es / yes	⭐️ 4.8 (198)	Profile
Cozy Downtown Verona 3 Bedroom Home	$52,382	$181	74%	3	1	6	2	$135	❌	❌	❌	es / yes	⭐️ 4.9 (77)	Profile
Charming 3 Bedroom near Capitol and Alliant Center	$60,066	$215	74%	3	1	6	2	$70	❌	❌	❌	no / yes	⭐️ 4.9 (267)	Profile
House on water! Near UW, Capital & Alliant Center	$102,721	$313	85%	3	3	6	2	$180	❌	❌	✅	es / yes	⭐️ 4.8 (165)	Profile

Return Metrics

25.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.66%

Cap Rate

13.28%

Return on Investment

41.28%

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

$16,160

Deductible property tax

$3,371

Your total deduction

$25,953

Your adjusted annual income

$150,000 - $25,953 = $124,047

Taxes on $124,047 (30%)

$37,214

Your old tax bill

$45,000

Your new tax bill

$37,214

Estimated tax savings

$7,786

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com