BNBCalc Short Term Rental Investment Analysis 6001 Malabar Ln

3 bed • 2 bath • 9 guests • $340,500

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$67,738

Profit (Cash Flow)

$22,283

Cap Rate

13.3%

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

BNB Calc projects a 66% occupancy rate, $281 rate per night.

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

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 (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Doty ★ Walk to Everything -Hotel Quality- Downtown	$114,444	$456	68%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (141)
Clean, quiet & family-friendly Townhouse-14 people	$55,355	$209	66%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (198)
Cozy Downtown Verona 3 Bedroom Home	$52,382	$181	74%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Charming 3 Bedroom near Capitol and Alliant Center	$60,066	$215	74%	3	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (267)
House on water! Near UW, Capital & Alliant Center	$102,721	$313	85%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (165)
Charming West Side Home	$144,172	$380	98%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Paoli Place	$44,783	$190	62%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Elegant Stay - Premium Kitchen - No Hidden Fees!	$69,321	$380	49%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (49)
Paoli Nest	$28,770	$170	44%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spacious Residence with Scenic Golf Course View	$90,084	$310	77%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (77)
Comfortable Madison Area Retreat In The Trees	$59,252	$252	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Cute & cozy west side home, close to everything!	$116,177	$304	100%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Peaceful, artistic home in the heart of downtown	$61,541	$597	28%	3	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (109)
Eclectic midcentury escape 15 min to UW, downtown	$171,849	$459	100%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
Mendota Lake View Flat	$116,791	$357	89%	3	1	7	$65	❌	❌	✅	Y / Y	⭐️ 5 (160)
Charming 3 bedroom w/ private patio	$95,060	$469	52%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Madison Arboretum Close to Everything+Screen Porch	$57,094	$262	59%	3	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (178)
City view and lakefront 3 bedroom home	$73,757	$244	82%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Countryside Home Minutes to Madison	$60,410	$279	58%	3	2	3	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Cozy, Sunny Artist's House (UW/Near West)	$102,810	$366	75%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (156)
Lakefront downtown private 3 BR. Kayaks. Hot tub.	$133,449	$366	96%	3	2	1	$99	❌	✅	✅	Y / Y	⭐️ 5 (509)
Serviced 3 Bedroom Apartment in Central Madison	$31,282	$111	77%	3	1	7	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Relaxing, Spacious Space	$81,333	$271	82%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.9 (18)
Unique & cozy home minutes from festivities	$69,850	$208	88%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (65)
Stunning Sundrenched Home- Perfect Location!!	$85,973	$270	87%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (31)
Great location near the lake/bike loop!	$144,304	$424	92%	3	2	2	$109	❌	❌	✅	Y / Y	⭐️ 5 (174)
3BR Exec Home Near Madison: Hiking/Biking Trails!	$176,525	$699	69%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Historic Downtown House Overlooking Park and Lake	$71,343	$225	86%	3	1	7	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
Gorgeous MCM, 5 min to UW/Dwntwn	$84,180	$500	46%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sunset Knoll • West Madison — ZTRHP1-2020-00030	$124,381	$354	96%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Arts and Crafts Near West Home and Garden	$34,388	$162	58%	3	3	30	$399	❌	✅	✅	Y / Y	⭐️ 4.8 (4)
Location! Newly Renovated by Downtown/Zoo/UWCampus	$61,087	$234	71%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Paoli Den - Newly remodeled!	$46,942	$180	69%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (11)
Charming historic University Heights home	$74,932	$347	59%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
House in a nice neighborhood.	$38,746	$160	65%	3	2	1	$29	❌	❌	✅	Y / Y	⭐️ 3.5 (4)
Westside home with sauna & basement movie theater	$229,310	$718	87%	3	3	2	$20	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Architecturally Unique Lakefront Home	$138,451	$386	98%	3	2	29	$426	❌	❌	✅	Y / Y	⭐️ 5 (16)
Charming 3 Bed duplex in Madison	$31,375	$121	68%	3	3	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Wilson 3-Bedroom Charming Unit	$23,058	$105	60%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
30 day min House Near Alliant Center & Downtown	$82,476	$265	82%	3	2	30	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (129)

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,283	$44,566	$66,849	$89,132	$111,415	$222,831	$668,494
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,345	$6,896	$10,666	$14,670	$18,919	$44,440	$272,400
Down Payment	$68,100	$68,100	$68,100	$68,100	$68,100	$68,100	$68,100
Property Appreciation	$10,215	$20,736	$31,573	$42,735	$54,232	$117,103	$485,982
Total Return	$103,943	$140,299	$177,189	$214,638	$252,668	$452,474	$1,494,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.66%

Cap Rate

13.28%

Return on Investment

41.28%

6001 Malabar Ln Madison, Wisconsin, 53711-4119

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,633/mo

This property is for sale!

Contact

test at Test

Madison

Guide

Zoning

Market

Guide

Laws

Market Data

$67,738

Annual Revenue

BNBCalc predicts this property will get $312 per night with 73% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$86,005

Avg annual revenue

73%

Avg occupancy rate

$312

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

$90k

$155k

$230k

$22,283

Profit

Revenue

$67,738

Operating Expenses

$22,486

Operating Income

$45,252

Mortgage & Taxes

$22,969

Profit (Cash Flow)

$22,283

$86,815

Cash Investment

Down Payment

$68,100

Renos & Furnishing

$8,500

Closing Costs

$10,215

Total

$86,815

DSCR Ratio

Strong

1.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.66%

Cap Rate

13.28%

Return on Investment

41.28%

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

$16,160

Deductible property tax

$3,371

Your total deduction

$14,216

Your adjusted annual income

$150,000 - $14,216 = $135,784

Taxes on $135,784 (30%)

$40,735

Your old tax bill

$45,000

Your new tax bill

$40,735

Estimated tax savings

$4,265

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:

10,220 sqft

Year built:

1962

Size:

2,788 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 10,220 sqft

Building area: 2,788 sqft

Garage: Yes

Heating: None

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: SR-C1

Land Use: Residential

Parcel Number: 0608-011-1209-0

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $319,600

County Est. Land Value: -

Assessed Land Value: $85,900

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Patricia Ballhorn

Owner Occupied: Yes

Owner Mailing Address: 6001 Malabar Ln, Madison, Wi 53711

Years Owned: 22

Home Equity: $83,200

Mortgage Balance Remaining: $280,800

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No