BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 720 W Lincoln Ave

4 bed • 1 bath • 12 guests • $170,000

BNB

Calc

Annual Revenue

$33,420

Profit (Cash Flow)

$3,928

Cap Rate

9.1%

Annual Revenue

$33,420

AirDNA projects $183/night at 50% occupancy ($33,419). Airbtics projects $475/night at 73% occupancy ($126,648). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, $183 rate per night.

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

Percentiles25%50%75%90%
Revenue$62,267$136,953$230,104$265,252
Occupancy49%78%100%100%
Nightly Rate$344$475$619$712

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
EAA getaway - less than 5 miles away!

No image available

$179,855
$478
100%
423$150❌❌✅Y / Y⭐️ 5 (4)
Beautiful, Large Home Close to EAA

No image available

$226,686
$632
98%
435$0✅✅✅Y / Y⭐️ 5 (6)
Lake house 4 bedroom 4 miles from EAA!

No image available

$292,667
$787
100%
423$125❌❌✅Y / Y⭐️ 5 (5)
Jackson Farmhouse

No image available

$37,988
$130
79%
422$100❌❌❌Y / Y⭐️ 4.8 (87)
Dream Vacation Home

No image available

$231,779
$637
98%
437$100❌✅❌Y / Y⭐️ 5 (6)
~Oshkosh Oasis~

No image available

$134,928
$357
100%
431$100❌✅❌Y / Y⭐️ 4.7 (18)
Hot tub - 4 Bedroom 3.5 Bath

No image available

$69,728
$354
53%
442$150✅✅✅Y / Y⭐️ 5 (23)
EAA- 4 Bedroom 3 Bath Home 4 Miles from grounds

No image available

$229,644
$603
100%
435$250❌❌❌Y / Y⭐️ 5 (4)
Oshkosh EAA Oasis!

No image available

$255,219
$894
78%
436$0❌❌✅Y / Y⭐️ 0 (0)
Central Spacious Home Oshkosh - 6 min to EAA!

No image available

$202,764
$554
100%
426$0❌❌❌Y / Y⭐️ 4.8 (6)
Newer home available!

No image available

$183,693
$492
100%
447$100❌❌❌Y / Y⭐️ 5 (3)
Oshkosh EAA Rental

No image available

$136,884
$374
100%
425$0❌❌❌Y / Y⭐️ 0 (1)
Beautiful home on Lake Winnebago

No image available

$50,410
$360
37%
432$150❌❌❌Y / Y⭐️ 5 (42)
4 bedroom home for EAA

No image available

$85,673
$616
38%
445$0❌❌✅Y / N⭐️ 5 (2)
4 bedroom home 1.7 miles from EAA!

No image available

$220,129
$583
100%
434$200❌❌❌Y / Y⭐️ 5 (3)
Plane Crazy Location

No image available

$230,946
$631
100%
425$0✅❌❌Y / Y⭐️ 0 (0)
Home just 2 miles from airport

No image available

$184,935
$489
100%
437$150❌❌❌Y / Y⭐️ 4.5 (2)
Spacious House w/ Beautiful Enclosed Porch

No image available

$37,760
$181
57%
421$0❌❌❌Y / Y⭐️ 4.8 (41)
Spacious & clean 4-bedroom, 2.5 bath home

No image available

$46,494
$178
71%
431$100❌❌❌Y / Y⭐️ 4.8 (31)
Bright and Airy Bungalow - 4 Bed 1 Bath

No image available

$129,842
$499
70%
412$149❌❌✅Y / Y⭐️ 4.7 (8)
Charming 1945 Yellow Cottage only minutes from EAA

No image available

$118,862
$353
92%
422$300❌❌❌Y / Y⭐️ 4.9 (30)
EAA - Four bedroom House

No image available

$80,703
$315
70%
424$0❌❌❌Y / N⭐️ 0 (1)
Ready for EAA. Cheerful, convenient 4 bedroom

No image available

$226,328
$631
98%
417$0❌❌✅Y / Y⭐️ 3.6 (3)
EAA home! 4 miles from airport, 4 bdrms, 2 bath

No image available

$49,663
$320
40%
425$75❌❌❌Y / Y⭐️ 4.8 (5)
Oshkosh Home - 4 Bedroom

No image available

$164,700
$450
100%
432$0❌❌❌Y / Y⭐️ 5 (2)
The Dreamliner-0.6 mi to airport

No image available

$35,752
$205
40%
421$149❌❌❌N / N⭐️ 5 (12)
Minutes from EAA AIR ADVENTURE HOME in Oshkosh WI

No image available

$215,940
$590
100%
433$0❌❌❌Y / Y⭐️ 5 (2)
EAA Housing

No image available

$76,080
$533
39%
425$0❌❌❌Y / N⭐️ 5 (1)
EAA Home for rent!

No image available

$166,266
$454
97%
437$125❌❌✅Y / Y⭐️ 5 (3)
10 Minute drive to EAA! Entire house, great area!

No image available

$192,697
$650
81%
445$0❌❌❌Y / Y⭐️ 0 (0)
Cozy 4 bedroom home. Minutes to Eaa grounds.

No image available

$294,264
$804
100%
423$100✅❌❌Y / Y⭐️ 4.3 (3)
Elegant Waterfront Home on a Channel near EAA

No image available

$39,758
$313
34%
437$75❌❌❌Y / Y⭐️ 5 (3)
Holiday Special Scandinavian Ski Chalet

No image available

$62,844
$223
77%
437$200❌❌✅Y / Y⭐️ 4.5 (2)
Home Oshkosh- EAA!!!

No image available

$95,215
$473
55%
425$200❌❌❌Y / Y⭐️ 5 (5)
OshKosh Charm B'Gosh

No image available

$31,953
$149
57%
411$60❌❌✅Y / N⭐️ 5 (6)
4 bedroom,2.5 bath home with great location

No image available

$63,802
$447
39%
436$200✅❌✅Y / Y⭐️ 4.8 (5)
Large comfortable home to stay after a long day.

No image available

$40,614
$358
31%
426$100❌❌❌Y / Y⭐️ 5 (4)
Premium EAA home! Stylish 2 story colonial.

No image available

$180,367
$704
70%
437$350❌❌❌Y / Y⭐️ 5 (2)

Return Metrics

7.95% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,927$7,855$11,782$15,710$19,637$39,275$117,827
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$136,000$136,000$136,000$136,000$136,000$136,000$136,000
Down Payment$34,000$34,000$34,000$34,000$34,000$34,000$34,000
Property Appreciation$5,100$10,353$15,763$21,336$27,076$58,465$242,634
Total Return$179,027$188,208$197,546$207,046$216,714$267,741$530,462

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.95%

Cap Rate

9.05%

Return on Investment

21.67%

property-location

720 W Lincoln Ave Oshkosh, Wisconsin, 54901

4 bed • 1 bath • 12 guests

Est. $815/mo

Agent

Inquire about this property

Contact Agent

$108,300

Zestimate

$33,420

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 50% occupancy.Projected nightly rate is $475/night at 73% occupancy.

Top 73% of comparables

Top 91% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$134,600

Avg annual revenue

73%

Avg occupancy rate

$475

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

$30k

$115k

$205k

$295k

Sign up to see the data on 40 all comparables

$3,928

Profit

Revenue

$33,420

Operating Expenses

$18,025

Operating Income

$15,395

Mortgage & Taxes

$11,468

Profit (Cash Flow)

$3,928

$49,350

Cash Investment

Down Payment

$34,000

Renos & Furnishing

$10,250

Closing Costs

$5,100

Total

$49,350

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

7.95%

Cap Rate

9.05%

Profit (Cummulative)

$3,928

$136,000

$10,250

$5,100

$0

Total Gain

$10,698

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

$8,068

Deductible property tax

$1,683

Your total deduction

$17,775

Your adjusted annual income

$150,000 - $17,775 = $132,225


Taxes on $132,225 (30%)

$39,668

Your old tax bill

$45,000

Your new tax bill

$39,668


Estimated tax savings

$5,332

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:

6,000 sqft

Year built:

1920

Size:

1,322 sqft

Type:

SFR

Parking:

-

Heating:

Yes

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
1613 Western St311,322-5,5461946$201,700-
1637 Jackson St311,536-6,1101905$193,000-
1328 W Bent Ave21784-5,0001956$160,000-
821 Cherry St211,288-3,6301920$35,000-
820 Elmwood Ave411,769-5,1361920$225,000-
857 Wisconsin St411,400-3,8401920$296,000-
1303 Congress Ave311,301-5,6101920$0-
321 E Parkway Ave311,378-5,8501920$85,300-
515 W Lincoln Ave422,036-5,3241920$825,000-
1007 Wright St411,736-4,9201920$1,029,500-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 6,000 sqft
  • Building area: 1,322 sqft
  • Garage: No
  • Heating: Yes
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential/Improvement
  • Parcel Number: 05-04690000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $91,100
  • County Est. Land Value: $21,820
  • Assessed Land Value: $15,100
  • County Est. Structure Value: $109,822
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
10/31/22$1,590,00081%Total Property Solutions Llc
09/26/18$00%Rane Investments Llc
05/30/18$2,187,039100%Rane Investments Llc
05/25/18$8,810,200100%Rane Investments Llc, Gautreau Adventures Llc

Ownership

  • Name: Total Property Solutions Llc
  • Owner Occupied: No
  • Owner Mailing Address: 9551 Lind Ln, Neenah, WI 54956
  • Years Owned: 16
  • Home Equity: -
  • Mortgage Balance Remaining: $1,300,000
  • Financed amount: 100%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No