BNBCalc Short Term Rental Investment Analysis 608 North Grandview Boulevard, Waukesha, WI

1 bed • 1 bath • 3 guests • $203,300

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

$4,517

Cap Rate

10.3%

Annual Revenue

$39,885

AirDNA projects $136/night at 63% occupancy ($31,294). Airbtics projects $120/night at 65% occupancy ($28,489). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,205	$29,559	$40,861	$58,589
Occupancy	46%	71%	78%	88%
Nightly Rate	$83	$112	$140	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New Studio w. Private Entry + Garden Patio	$27,101	$81	91%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (83)
Beautifully Restored Historic Victorian	$32,845	$113	77%	1	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (175)
The Loft @ The Butler Place. 1846 homestead.	$27,624	$100	74%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (282)
Froedtert \| King Bed \| WiFi \|Parking \| Laundry	$60,324	$246	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Cheerful, open space, and relaxing 1 bedroom home.	$55,130	$170	88%	1	1.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (48)
Nice 1 BR Apt, WIFI & Office, Near State Fair	$21,938	$72	82%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (94)
Pewaukee Serenity Cottage: Whimisical by the Lake	$38,121	$121	82%	1	1	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (53)
Affordable Getaway! Pets Allowed, Indoor Pool!	$20,752	$162	35%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
Historic Downtown Luxury-Lake-Coffee-Spa like BA	$25,424	$159	42%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (30)
King Bed \| Near Froedtert \| Parking \| Laundry	$21,828	$84	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Private Tosa Guest Suite, Hidden Gem in Paradise	$16,123	$97	44%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (50)
Clean 1bd/1bath close to everything!	$16,343	$46	96%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (195)
Private Milwaukee Home-Great Location, Entire Unit	$22,810	$70	88%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (238)
Garden Retreat in law Suite	$28,695	$140	56%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (137)
Cozy 1BD near State Fair Park	$20,445	$57	98%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (318)
King Bed \| Near Froedtert \| Laundry \| Parking	$24,507	$93	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (79)
Archie's East Unit "2"	$26,199	$80	80%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (43)
Cozy Suite, Private Entrance, Spa-Like Shower.	$17,860	$66	73%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (452)
Hugel Hutte - Log Cabin Getaway	$49,634	$191	71%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (520)
Deligo Valley Cottage	$18,856	$112	46%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (353)
Hot Tub, Private Entrance & Patio -No Shared Space	$40,355	$149	74%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 5 (172)
Tosa Village Studio Apartment	$21,140	$76	76%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (309)
1-Bedroom studio space - Ideal Location	$16,255	$87	50%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (63)
The Third Floor A-Frame with King Bed	$14,554	$88	43%	1	1	3	$70	❌	❌	✅	N / Y	⭐️ 5 (52)
Entire Cozy Cottage! Pet Friendly, No Cleaning Fee	$51,090	$141	99%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Best Place to Unwind! Indoor Pool, Pets Allowed!	$25,199	$135	51%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (2)
Historic Downtown-Old World Charm-Dining-Coffee	$21,517	$177	31%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (26)
King Bed \| Froedtert \| Laundry \| Undrgrd Parking	$24,947	$96	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Rare Find! Indoor Swimming Pool, Pets Allowed!	$15,042	$137	30%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
That 70s Bungalow	$16,207	$108	41%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (101)
Unforgettable, romantic getaway + old world charm	$40,971	$244	45%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (35)
Close to Endicott Park! Indoor Pool, Pets Allowed!	$25,799	$133	53%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
King Bed \| Near Airport \| Parking \| Laundry	$20,789	$80	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (77)
The Swan Dive \| Tosa Art Loft	$27,912	$97	78%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (43)
NY Style 1 Bed+Loft+PKG\|30M to Airport & Downtown	$45,558	$140	87%	1	1	1	$74	❌	❌	✅	Y / Y	⭐️ 5 (58)
Family Fun at Monkey Joe's! Pool, Pets Allowed!	$16,470	$125	36%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (5)
King Bed \| Froedtert \| Undergrnd Parking \| Laundry	$60,079	$245	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Nice safe clean super quiet and comfy studio	$15,510	$58	72%	1	1	2	$10	❌	❌	❌	N / N	⭐️ 5 (24)
Relaxing Stay Now! Pet-friendly Unit! Indoor Pool!	$21,718	$129	46%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Take a Stroll in Milwaukee Zoo! Indoor Pool!	$21,887	$130	46%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)

Return Metrics

15.91% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,516	$9,033	$13,550	$18,066	$22,583	$45,167	$135,501
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$5,465	$11,211	$17,250	$23,599	$30,272	$69,123	$182,970
Down Payment	$20,330	$20,330	$20,330	$20,330	$20,330	$20,330	$20,330
Property Appreciation	$6,099	$12,380	$18,851	$25,515	$32,380	$69,918	$290,162
Total Return	$36,776	$53,686	$71,078	$88,973	$107,392	$208,191	$639,921

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.91%

Cap Rate

10.33%

Return on Investment

53.6%

608 N Grandview Blvd Waukesha, Wisconsin, 53188

1 bed • 1 bath • 3 guests

Purchase Price

Est. $975/mo

Inquire about this property

Contact Agent

$203,300

Zestimate

Waukesha

Zoning

Laws

Airbnb Investor Score

$4,516

Annual Profit

10.3%

Cap Rate

15.9%

Cash on Cash

$39,885

Annual Revenue

BNBCalc predicts this property will get $120 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$27,888

Avg annual revenue

65%

Avg occupancy rate

$120

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

$15k

$30k

$45k

$60k

$4,517

Profit

Revenue

$39,885

Operating Expenses

$18,865

Operating Income

$21,020

Mortgage & Taxes

$16,503

Profit (Cash Flow)

$4,517

$24,580

Cash Investment

Down Payment

$20,330

Renos & Furnishing

$4,250

Total

$24,580

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.91%

Cap Rate

10.33%

Return on Investment

53.6%

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

$8,899

Deductible property tax

$2,013

Your total deduction

$12,671

Your adjusted annual income

$150,000 - $12,671 = $137,329

Taxes on $137,329 (30%)

$41,199

Your old tax bill

$45,000

Your new tax bill

$41,199

Estimated tax savings

$3,801

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:

6,098 sqft

Year built:

1932

Size:

500 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Radiant, In-floor, Wall Furnace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 6,098 sqft

Building area: 500 sqft

Garage: No

Heating: Electric, radiant, in-floor, wall furnace

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: No Garage

Amenities: -

Price per square foot: $402

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2910994501

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $116,886

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $201,000

Schools

Elementary School: Summit View Elementary School with 6/10 star rating
Middle School: Butler Middle School with 4/10 star rating
High School: North High School with 5/10 star rating