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 80 Nw Valleyview Dr, Waukee, IA 50263

4 bed • 1 bath • 12 guests • $649,900

BNB

Calc

Annual Revenue

$42,109

Profit (Cash Flow)

-$20,885

Cap Rate

3.5%

Annual Revenue

$42,109

AirDNA projects $167/night at 63% occupancy ($38,427). Airbtics projects $189/night at 61% occupancy ($42,108). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $189 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,441$39,369$57,531$93,398
Occupancy49%61%68%78%
Nightly Rate$109$170$222$316

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
Suburban Oasis with Hot Tub
$67,753
$186
96%
441$150❌✅✅Y / Y⭐️ 5 (70)
Urban Oasis
$33,676
$140
61%
442$150❌❌❌Y / Y⭐️ 4.8 (33)
Stylish Modern Des Moines home
$42,859
$159
64%
422$200✅❌❌Y / Y⭐️ 4.8 (47)
Charming 4BR/2BA in central DSM
$24,783
$83
73%
422$100❌❌✅Y / Y⭐️ 4.9 (93)
Charming 4 Bedroom Home With Beautiful Backyard
$28,105
$107
70%
412$115❌❌✅Y / Y⭐️ 4.8 (153)
Large 4 Bedroom Modern Home Downtown
$40,813
$176
62%
422$125❌❌❌Y / Y⭐️ 4.9 (141)
Lux finishes 4 bedroom DSM home. Great location!
$25,317
$158
43%
422$150❌❌✅Y / Y⭐️ 5 (62)
The Cow Tipper: Spa • Game Room • BBQ • Fire Pit
$37,443
$121
78%
422$145❌✅❌Y / Y⭐️ 5 (159)
Groovy Family House in DSM- hot tub, pac man, etc
$44,995
$246
49%
442$145❌✅❌Y / Y⭐️ 5 (56)
The Waterbury House
$72,926
$310
63%
422$130❌❌✅Y / Y⭐️ 4.8 (67)
Charming Des Moines Home with a GREAT location!
$36,523
$105
94%
422$99✅❌❌Y / Y⭐️ 4.9 (162)
•Cozy Cottage Grove 2 king beds•
$28,886
$97
77%
421$95❌❌✅Y / Y⭐️ 4.9 (198)
Fun Backyard ~Close to Downtown~Pet Friendly~4BDRM
$21,340
$92
59%
422$110❌❌✅N / Y⭐️ 4.2 (90)
Wonderful Countryside Lodge
$86,662
$386
61%
442$225❌✅❌Y / Y⭐️ 5 (21)
Spacious, Light, Wooded by River
$32,337
$228
37%
421$149❌❌✅Y / Y⭐️ 4.7 (14)
436 Raccoon River Retreat
$100,637
$424
64%
422$200❌❌✅Y / Y⭐️ 4.9 (27)
The Daly House
$34,906
$198
47%
422$95❌❌✅Y / Y⭐️ 5 (66)
Great location. Sleeps 8 w/ full kitchen & parking
$17,865
$97
49%
422$85❌❌❌Y / Y⭐️ 4.9 (120)
Newly Remodeled Brick Home with Cool Sculptures
$38,541
$136
73%
421$105❌❌❌Y / Y⭐️ 5 (123)
Historic Home on 4 Acres - Hot Tub, Pool, Tiki Bar
$54,617
$221
64%
441$150✅✅✅Y / Y⭐️ 5 (101)
4BR/Foosball/Arcade Games/Full Kitchen/King Bed
$37,031
$176
54%
421$140❌❌❌Y / Y⭐️ 4.8 (49)
The Lodge, BG Hot Tub Game,Room,Hugeyard,2M to DWT
$29,436
$171
42%
422$175✅✅❌Y / Y⭐️ 5 (37)
Beautiful home minutes from downtown!
$29,372
$110
68%
421$95❌❌✅Y / Y⭐️ 4.9 (90)
Cozy 4br Home - Close To Downtown!
$22,402
$67
77%
422$110✅❌❌Y / Y⭐️ 4.9 (99)
Cheerful Fairgrounds Home
$23,992
$133
46%
412$100❌❌✅Y / Y⭐️ 4.8 (133)
Spacious updated home minutes from Airport and DT!
$28,891
$108
68%
421$95❌❌✅Y / Y⭐️ 4.7 (124)
Grimes Getaway with pool
$63,072
$372
45%
443$150✅❌❌Y / Y⭐️ 5 (17)
Stylish 4 bd | 2 bath Home near Airport & Downtown
$34,348
$148
54%
421$200❌❌✅Y / Y⭐️ 5 (70)
Big Blue Bed and Breakfast -whole house
$134,179
$557
65%
451$100❌❌❌N / Y⭐️ 5 (9)
GRAND HOME on GRAND
$36,412
$252
38%
441$125❌❌❌Y / Y⭐️ 4.9 (200)
Charming home on bike trail
$24,786
$99
63%
421$100❌❌❌N / N⭐️ 4.2 (16)
Roomy 4BR by Drake Sleeps 13 HUGE yard
$25,371
$106
61%
411$115❌❌❌Y / Y⭐️ 4.2 (10)
Trailside Home in Quiet Neighborhood
$54,267
$282
47%
442$170❌❌❌Y / Y⭐️ 5 (11)
•Vibrant 4 bedroom house 2 king beds in Ankeny•
$37,009
$117
83%
421$95✅❌✅Y / Y⭐️ 4.9 (163)
Spacious home, fast wifi, quiet neighborhood
$41,814
$208
54%
441$40❌❌❌Y / Y⭐️ 4.8 (61)
Friendly Quarters
$27,614
$170
41%
421$80❌❌✅Y / Y⭐️ 5 (93)
Stunning Suburban Home in Quiet Neighborhood
$80,716
$219
100%
443$125✅❌❌Y / Y⭐️ 5 (64)
Lovely Home with 3 bedrooms plus in Urbandale
$35,455
$190
49%
431$115❌❌✅Y / Y⭐️ 4.8 (89)
Sleeps 10, spacious home w/1 acre, 4 Bedrooms
$57,047
$236
65%
432$100❌❌✅Y / Y⭐️ 4.8 (17)
Convenient Ranch home with 4 bedrooms
$42,148
$200
56%
431$115❌❌✅Y / Y⭐️ 4.8 (83)

Return Metrics

-13.07% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$20,885-$41,770-$62,656-$83,541-$104,426-$208,853-$626,561
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$519,920$519,920$519,920$519,920$519,920$519,920$519,920
Down Payment$129,980$129,980$129,980$129,980$129,980$129,980$129,980
Property Appreciation$19,497$39,578$60,263$81,568$103,512$223,511$927,577
Total Return$648,511$647,708$647,507$647,926$648,985$664,557$950,916

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.07%

Cap Rate

3.53%

Return on Investment

3.12%

property-location

80 Nw Valleyview Dr Waukee, IA, 50263

4 bed • 1 bath • 12 guests

Est. $3,117/mo

Agent

This property is for sale!

Contact Agent

-46

Airbnb Investor Score

-$20,885

Annual Profit

3.5%

Cap Rate

-13.1%

Cash on Cash

$42,109

Annual Revenue

BNBCalc predicts this property will get $189 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Top 56% of comparables

Top 38% 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.

$43,408

Avg annual revenue

61%

Avg occupancy rate

$189

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

$55k

$95k

$135k

Sign up to see the data on 40 all comparables

-$20,885

Profit

Revenue

$42,109

Operating Expenses

$19,154

Operating Income

$22,955

Mortgage & Taxes

$43,840

Profit (Cash Flow)

-$20,885

$159,727

Cash Investment

Down Payment

$129,980

Renos & Furnishing

$10,250

Closing Costs

$19,497

Total

$159,727

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.07%

Cap Rate

3.53%

Profit (Cummulative)

-$20,885

$519,920

$10,250

$19,497

$0

Total Gain

$4,996

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

$30,845

Deductible property tax

$6,434

Your total deduction

$86,684

Your adjusted annual income

$150,000 - $86,684 = $63,316


Taxes on $63,316 (30%)

$18,995

Your old tax bill

$45,000

Your new tax bill

$18,995


Estimated tax savings

$26,005

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • 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: -