BNBCalc Short Term Rental Investment Analysis 614 Ash Street, Baraboo, WI

4 bed • 2 bath • 12 guests • $271,400

BNB

Calc

Annual Revenue

$64,831

Profit (Cash Flow)

$40,036

Cap Rate

15.7%

Annual Revenue

$64,831

AirDNA projects $265/night at 38% occupancy ($36,780). Airbtics projects $355/night at 50% occupancy ($64,830). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $355 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,841	$60,628	$81,241	$130,563
Occupancy	43%	48%	55%	65%
Nightly Rate	$280	$336	$392	$533

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Theater-Private Yard-Patio-Firepit-Grill-Downtown	$41,908	$253	42%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (62)
Blu-Mae Marie Folk House	$29,522	$175	45%	4	1.5	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (189)
4BR dog friendly downtown home with hot tub & deck	$36,876	$262	36%	4	2	2	$283	❌	✅	✅	Y / Y	⭐️ 5 (27)
By Dells & Skiing Vintage In-Town w\ Mod Appliance	$48,972	$196	67%	4	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Draper Vacation Home - Families & Friends Welcome	$48,869	$194	66%	4	2.5	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (42)
Beautiful Entire House Near WI Dells, Devils Lake	$26,442	$145	40%	4	2	1	$150	❌	❌	❌	N / Y	⭐️ 5 (54)
Devils Lake School House	$76,784	$392	52%	4	2	2	$200	❌	❌	✅	N / Y	⭐️ 5 (24)
4 min to Devils Lake State Park/ sleeps 11	$80,410	$338	65%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Hana Log Cabin	$74,986	$394	52%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy House in Quiet place.	$55,113	$352	42%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (50)
Eagles Nest Retreat! Private Decks In Town	$55,300	$262	57%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (152)
Whitetail Ridge with access to Wilderness	$106,382	$679	42%	4	2.5	1	$250	❌	❌	❌	Y / N	⭐️ 4.5 (37)
Home away from home.	$103,847	$533	52%	4	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (32)
Lake Shore Lodge @ Spring Brook Resort	$100,642	$501	54%	4	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (4)
Americana Cabin @ Spring Brook Resort	$68,497	$334	55%	4	2	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (42)
Making Memories Lodge @ Spring Brook Resort	$52,861	$329	43%	4	2	1	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (32)
May the Forest Be With You @ Spring Brook Resort	$62,140	$306	55%	4	2	1	$180	✅	✅	✅	Y / Y	⭐️ 4.5 (42)
The Field House @ Dells Vacay \| Amazing 4 BR Home \| Game Room \| Downtown Wisconsin Dells \| Basketbal	$57,164	$277	55%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (226)
LeGros Chateau Guest Favorite!Downtown Dells	$47,371	$291	43%	4	2	1	$157	❌	❌	✅	Y / Y	⭐️ 5 (118)
Enjoy sunsets at a fully equipped & secluded cabin	$65,774	$375	46%	4	2	2	$175	❌	❌	❌	N / Y	⭐️ 5 (71)
Bearclaw Cabin @ Spring Brook Resort	$91,652	$508	49%	4	3	1	$180	✅	✅	✅	Y / Y	⭐️ 4.5 (54)
Eagle's Nest @ Spring Brook Resort	$89,942	$545	45%	4	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (29)
'The Lake Escape' Lakefront House Near Ski Hills	$61,682	$290	56%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (59)
RiverVue Condo North overlooks the Upper River	$43,554	$340	35%	4	3.5	7	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Lake Wisconsin Lodge	$127,826	$791	43%	4	3	2	$805	✅	❌	❌	Y / Y	⭐️ 4.9 (38)
Hollywood Hangout \| ArcadeGames \| Theater\| Downtwn	$66,316	$282	60%	4	3	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (35)
3King Beds-6 Smart TVs-Gameroom-Dells-Kid Friendly	$39,703	$226	48%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Lakehaus on Blass Lake	$93,805	$539	47%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Quack House @ Spring Brook Resort	$59,045	$301	52%	4	2	1	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (39)
Crown Lodge, Baraboo Bluffs	$81,620	$403	54%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (124)
Lakefront Retreat w/ Stunning Views	$64,777	$376	45%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
Chipper Inn @ Spring Brook Resort	$80,041	$367	59%	4	3	1	$180	✅	✅	❌	Y / Y	⭐️ 5 (5)
Wisconsin River Valley Farmhouse: Fire Pit & View	$80,007	$445	48%	4	1.5	2	$104	❌	❌	✅	Y / Y	⭐️ 5 (101)
Dells Domain 2.0	$57,858	$318	43%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious Bungalow- 20min to Devils Lake/WI Dells	$40,319	$177	61%	4	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (87)
*The Famous Dells Rustic Shed-Brand NEW Game Room!	$87,145	$365	65%	4	3	2	$155	✅	❌	✅	Y / Y	⭐️ 5 (104)
Wild Oak Barndominium with HOT TUB	$117,246	$349	88%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (100)
Vintage Home Close to Ski Hills, Curling and Dells	$49,659	$296	45%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (63)

Return Metrics

54.9% 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)	$40,035	$80,071	$120,107	$160,143	$200,179	$400,359	$1,201,078
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$217,120	$217,120	$217,120	$217,120	$217,120	$217,120	$217,120
Down Payment	$54,280	$54,280	$54,280	$54,280	$54,280	$54,280	$54,280
Property Appreciation	$8,142	$16,528	$25,166	$34,063	$43,226	$93,338	$387,359
Total Return	$319,577	$368,000	$416,673	$465,606	$514,806	$765,098	$1,859,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.9%

Cap Rate

15.74%

Return on Investment

88.47%

614 Ash St Baraboo, Wisconsin, 53913

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,302/mo

Inquire about this property

Contact Agent

$271,400

Zestimate

216

Airbnb Investor Score

$11,110

Annual Profit

15.7%

Cap Rate

54.9%

Cash on Cash

$64,831

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $265/night at 38% occupancy ($36,780.07). Airbtics projects $355/night at 50% occupancy ($64,830).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$66,115

Avg annual revenue

50%

Avg occupancy rate

$355

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

$60k

$95k

$130k

$40,036

Profit

Revenue

$64,831

Operating Expenses

$22,108

Operating Income

$42,723

Mortgage & Taxes

$2,687

Profit (Cash Flow)

$40,036

$64,780

Cash Investment

Down Payment

$54,280

Renos & Furnishing

$10,500

Total

$64,780

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.9%

Cap Rate

15.74%

Return on Investment

88.47%

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

$12,131

Deductible property tax

$2,687

Your total deduction

$35,649

Your adjusted annual income

$150,000 - $35,649 = $114,351

Taxes on $114,351 (30%)

$34,305

Your old tax bill

$45,000

Your new tax bill

$34,305

Estimated tax savings

$10,695

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:

1,913 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 1,913 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $141

Lot Info

Zoning: -

Land Use: -

Parcel Number: 206144600000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $178,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $271,400

Schools

Middle School: Jack Young Middle School with 5/10 star rating
High School: Baraboo High School with 3/10 star rating