BNBCalc Short Term Rental Investment Analysis 7248 Universal Dr

3 bed • 1 bath • 12 guests • $366,200

BNB

Calc

Annual Revenue

$32,624

Profit (Cash Flow)

-$10,000

Cap Rate

4.0%

Annual Revenue

$32,624

AirDNA projects $203/night at 44% occupancy ($32,623). Airbtics projects $323/night at 54% occupancy ($63,705). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 44% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,480	$52,094	$81,007	$141,680
Occupancy	43%	51%	61%	72%
Nightly Rate	$184	$274	$355	$527

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Available Labor Day\|Hot Tub\|Fireplace\|King Beds	$31,968	$145	57%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (81)
Gateway to the Great North Woods by DonBar	$29,152	$115	67%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (102)
Muskie Ridge	$42,140	$187	56%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Loons Nest Cabin on Private Lake	$24,565	$159	41%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (119)
Lake Front, Secluded, Serene, Natural - All Yours!	$95,190	$400	60%	3	3	5	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Private Lakefront in Hayward, WI Fish/Swim/Kayak	$53,284	$198	70%	3	2	2	$195	❌	❌	❌	N / Y	⭐️ 5 (18)
The Wolf Den - A Wooded Hideaway - New ATV Access	$37,503	$226	43%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (44)
Aspen Cabin - Lost Land Lake Waterfront Getaway	$30,336	$159	51%	3	2	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (24)
Echo Point Retreat on the Tiger Cat Flowage	$55,183	$307	44%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Loon Bay Cabin On Tiger Cat Pontoon Included	$49,638	$298	45%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Executive house on Chippewa Flowage	$57,371	$275	57%	3	0	1	$0	❌	❌	❌	N / N	⭐️ 4.7 (83)
Two Bears Lodge	$177,605	$665	72%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
The Hideaway on Highland	$50,274	$230	58%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Tranquility On Teal Lake	$115,304	$500	61%	3	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (18)
Northwoods Tranquility awaits on Blaisdell Lake	$74,500	$295	69%	3	3	7	$200	❌	❌	❌	Y / Y	⭐️ 5 (28)
Lakefront Hayward Home w/ Game Room & Private Dock	$154,075	$979	43%	3	4	3	$349	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Secluded Lakefront Getaway Near Hayward!	$47,848	$350	37%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4 (1)
3-bedroom Cabin on Crystal Clear Blueberry Lake	$67,998	$298	60%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Bear Den	$18,976	$166	30%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Clear Your Mind on Clear Lake	$54,371	$331	44%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Little House In The Big Woods	$87,055	$371	62%	3	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
The Morgan-Your Northwoods Escape!	$35,147	$154	60%	3	1	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (23)
Glover Lake House	$50,675	$325	42%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
Moose Lake Retreat: Lake & Trailside NEW	$92,288	$500	48%	3	1	2	$175	❌	❌	✅	N / Y	⭐️ 5 (10)
Hayward Home w/ Private Deck, Fire Pit & Kayak!	$85,591	$469	47%	3	2	3	$176	❌	❌	✅	Y / Y	⭐️ 5 (3)
The Pines Cabin at Timber Bay on Spider Lake!	$24,996	$139	48%	3	2	4	$75	❌	❌	❌	N / N	⭐️ 4.9 (10)
Bear Ass Lodge	$58,643	$150	100%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 0 (2)
Chippewa Flowage - House	$49,318	$275	49%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Cozy Cottage on Blueberry Lake	$32,973	$273	33%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
The Pines Cabin-Located on Spider Lake	$35,808	$185	51%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 3.5 (2)
The Loft At Blueberry Lake	$36,166	$162	61%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (2)
Private Cabin and Gamefarm Oasis	$158,112	$1,200	36%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Eaglesnest-Log Home	$164,282	$600	51%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Grandma’s Cabin	$32,818	$224	40%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Blue Bungalow on Lake Winter	$27,564	$182	38%	3	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (8)
The Cabin	$103,314	$300	93%	3	1	2	$200	❌	❌	❌	N / N	⭐️ 5 (2)
Cabin on Teal Lake	$56,988	$199	76%	3	1	7	$100	❌	❌	✅	Y / Y	⭐️ 0 (1)
Scenic View Hideout	$36,396	$195	51%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4 (11)
Pet-Friendly Couderay Cabin w/ Boat Dock + Grill!	$189,954	$519	100%	3	1	4	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-10.81% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,000	-$20,000	-$30,000	-$40,000	-$50,000	-$100,001	-$300,005
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,960	$292,960	$292,960	$292,960	$292,960	$292,960	$292,960
Down Payment	$73,240	$73,240	$73,240	$73,240	$73,240	$73,240	$73,240
Property Appreciation	$10,986	$22,301	$33,956	$45,961	$58,326	$125,942	$522,663
Total Return	$367,185	$368,501	$370,156	$372,160	$374,525	$392,140	$588,858

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.81%

Cap Rate

4.01%

Return on Investment

4.95%

7248 Universal Dr Winter, Wisconsin, 54896

3 bed • 1 bath • 12 guests

Purchase Price

Est. $1,756/mo

Inquire about this property

Contact Agent

$366,200

Zestimate

$32,624

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 44% occupancy.Projected nightly rate is $323/night at 54% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

$66,243

Avg annual revenue

54%

Avg occupancy rate

$323

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

$75k

$130k

$190k

-$10,000

Profit

Revenue

$32,624

Operating Expenses

$17,921

Operating Income

$14,703

Mortgage & Taxes

$24,703

Profit (Cash Flow)

-$10,000

$92,476

Cash Investment

Down Payment

$73,240

Renos & Furnishing

$8,250

Closing Costs

$10,986

Total

$92,476

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.81%

Cap Rate

4.01%

Return on Investment

4.95%

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

$17,380

Deductible property tax

$3,625

Your total deduction

$47,417

Your adjusted annual income

$150,000 - $47,417 = $102,583

Taxes on $102,583 (30%)

$30,775

Your old tax bill

$45,000

Your new tax bill

$30,775

Estimated tax savings

$14,225

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:

30,928 sqft

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 30,928 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1

Land Use: Residential

Parcel Number: 57-032-2-39-05-02-1 03-000-000030

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $128,000

County Est. Land Value: -

Assessed Land Value: $62,700

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/01/09	$0	0%	Michael J Cookas

Ownership

Name: Michael J Cookas

Owner Occupied: No

Owner Mailing Address: 6 Fox Hill Ct, Yorkville, Il 60560

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $85,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No