BNBCalc Short Term Rental Investment Analysis 7530 Jimmie Ave, Lincoln, NE 68516

5 bed • 2 bath • 15 guests • $499,900

BNB

Calc

Annual Revenue

$58,804

Profit (Cash Flow)

$3,758

Cap Rate

7.5%

Annual Revenue

$58,804

AirDNA projects $322/night at 50% occupancy ($58,804). Airbtics projects $283/night at 51% occupancy ($52,715). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,133	$50,530	$69,588	$126,144
Occupancy	36%	50%	58%	83%
Nightly Rate	$229	$265	$315	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dream home for your family in Lincoln, Nebraska	$46,379	$396	32%	6	4	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (34)
Entertaining private backyard, arcade, walk to zoo	$85,862	$322	68%	5	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (167)
The Grand Manse Capitol Hall	$98,325	$424	58%	5	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Private 5500sf Resort Lodge +$140 Gift Basket	$106,605	$545	52%	5	4	2	$265	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
5bd 1b 10 guest Spacious bedrooms	$24,774	$168	36%	5	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Just Like Home- Plus	$72,846	$233	81%	5	3	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (10)
The Gathering Place-10 easily-near; golf/medical/+	$47,325	$204	59%	5	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Huskers \| Foosball \| Billiards \| Sun Porch	$15,501	$173	23%	6	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (8)
Spacious 5BR Lincoln Home Near UNL	$50,541	$236	56%	5	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (15)
The Belmont - 5 Min Ride to Campus, Large but Cozy	$49,369	$233	54%	6	2	2	$160	✅	❌	✅	Y / Y	⭐️ 4.9 (21)
Entire beautiful home: 5BR/3BA with 2 king beds	$55,530	$322	43%	5	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
Peaceful 5 Bedroom Home	$76,122	$244	83%	5	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)
Charming Family-sized Bungalow in Heart of Lincoln	$60,680	$298	51%	6	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Historic Downtown Mansion with 5BD/2.5BA	$40,297	$307	33%	5	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (60)
5 Bedroom Lincoln Home 10 Minutes from Downtown	$50,876	$290	46%	5	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (30)
Entire Luxury Single Home in Upscale Neighborhood	$39,647	$242	42%	6	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Entire Deluxe Single Home by Hillcrest Golf Club	$31,037	$265	32%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Entire Premier Single-Family Home in South Pointe	$22,423	$295	19%	5	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Big Ten Bungalow, Close to UNL, Sleeps 10	$29,607	$133	56%	5	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Eagle's Nest	$65,199	$399	43%	5	5	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (4)
Haven on Hollywood \| Sleeps 16 \| Yard Games	$40,910	$243	46%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Entire Home in Quiet Neighborhood w/ Keyless Entry	$98,926	$309	86%	5	3	3	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Beautiful 5BR home in a great location	$51,263	$249	55%	5	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (52)
Entire Elegant Single Home in Upscale Neighborhood	$20,993	$161	33%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cheerful Home Space!	$71,008	$223	87%	5	3	2	$0	❌	❌	❌	Y / N	⭐️ 4.7 (7)
Spacious Lincoln Home w/ Yard < 1 Mi to Downtown!	$78,305	$518	36%	6	4	2	$310	❌	❌	❌	Y / Y	⭐️ 4 (4)
Pet-Friendly Lincoln Home: 1 Mi to Gateway Mall	$111,630	$305	100%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (3)
The Haven: Central Group Getaway	$40,427	$225	48%	5	2	1	$140	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming 5BD/2BA Updated Downtown Home with a Bike	$46,103	$181	50%	5	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
A true HOME away from HOME	$74,664	$300	68%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious and unique 5br 3ba!	$15,358	$339	12%	5	3	2	$100	❌	❌	❌	Y / N	⭐️ 4.5 (2)

Return Metrics

2.94% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,758	$7,516	$11,274	$15,032	$18,790	$37,580	$112,741
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$399,920	$399,920	$399,920	$399,920	$399,920	$399,920	$399,920
Down Payment	$99,980	$99,980	$99,980	$99,980	$99,980	$99,980	$99,980
Property Appreciation	$14,997	$30,443	$46,354	$62,741	$79,621	$171,923	$713,488
Total Return	$518,655	$537,860	$557,528	$577,674	$598,311	$709,404	$1,326,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.94%

Cap Rate

7.49%

Return on Investment

18.56%

7530 Jimmie Ave Lincoln, NE, 68516

5 bed • 2 bath • 15 guests

Purchase Price

Est. $2,398/mo

This property is for sale!

Contact Agent

Lincoln

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$3,758

Annual Profit

7.5%

Cap Rate

2.9%

Cash on Cash

$58,804

Annual Revenue

BNBCalc predicts this property will get $283 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 49% of comparables

Avg Daily Rate

Top 24% of comparables

Seasonality

31 Airbnb Comparables

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

$55,436

Avg annual revenue

51%

Avg occupancy rate

$283

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

$45k

$80k

$115k

$3,758

Profit

Revenue

$58,804

Operating Expenses

$21,325

Operating Income

$37,480

Mortgage & Taxes

$33,722

Profit (Cash Flow)

$3,758

$127,477

Cash Investment

Down Payment

$99,980

Renos & Furnishing

$12,500

Closing Costs

$14,997

Total

$127,477

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.94%

Cap Rate

7.49%

Return on Investment

18.56%

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

$23,726

Deductible property tax

$4,949

Your total deduction

$47,491

Your adjusted annual income

$150,000 - $47,491 = $102,509

Taxes on $102,509 (30%)

$30,753

Your old tax bill

$45,000

Your new tax bill

$30,753

Estimated tax savings

$14,247

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:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -