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 829 Sylvan St, Emporia, KS 66801

2 bed • 1 bath • 6 guests • $115,000

BNB

Calc

Annual Revenue

$19,778

Profit (Cash Flow)

-$4,231

Cap Rate

3.1%

Annual Revenue

$19,778

AirDNA projects $95/night at 57% occupancy ($19,777). Airbtics projects $200/night at 49% occupancy ($35,793). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $95 rate per night.

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

Percentiles25%50%75%90%
Revenue$11,291$20,427$51,213$138,411
Occupancy35%48%62%75%
Nightly Rate$86$114$223$501

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
The BUNKER. The safest place to stay

No image available

$18,307
$82
61%
211$0❌❌✅Y / Y⭐️ 4.9 (249)
Charming 2bed residential home with onsite parking

No image available

$21,930
$82
71%
211$20❌❌✅Y / Y⭐️ 5 (146)
Cottage on Constitution

No image available

$23,955
$77
85%
212$0❌❌❌Y / Y⭐️ 5 (52)
The Roost

No image available

$18,753
$70
71%
215$80❌❌❌Y / Y⭐️ 4.9 (53)
The 8th Ave Bungalow

No image available

$15,473
$81
51%
212$25❌❌❌Y / Y⭐️ 4.6 (30)
Train Alley Loft in the Heart of Downtown

No image available

$20,570
$87
62%
211$30❌❌❌Y / Y⭐️ 5 (75)
2 BR/2 BA apt new modern one level duplex near ESU

No image available

$19,596
$94
56%
222$30❌❌✅Y / Y⭐️ 4.8 (134)
Cozy 2 BR house near hospital

No image available

$27,133
$99
74%
212$40❌❌✅Y / N⭐️ 4.6 (19)
Cute 2-bedroom home on quiet street with garage

No image available

$29,514
$100
79%
211$100❌❌❌Y / Y⭐️ 4.6 (32)
Humble Abode - 3min walk to Peter Pan Park-Duplex

No image available

$26,941
$118
60%
222$60❌❌❌Y / Y⭐️ 4.9 (38)
Grandma's Get-Away

No image available

$14,161
$67
55%
211$50❌❌✅Y / Y⭐️ 5 (13)
Cozy 2-bedroom home by park

No image available

$49,720
$300
45%
213$50❌❌✅Y / Y⭐️ 4.5 (4)
Best Bungalow and Beds

No image available

$24,837
$174
39%
212$0❌❌❌Y / Y⭐️ 5 (4)
Copely House

No image available

$19,911
$86
62%
211$50❌❌❌Y / Y⭐️ 5 (11)
Market Street Downtown - #9

No image available

$13,908
$95
40%
211$0❌❌❌Y / N⭐️ 0 (3)
The Oaks

No image available

$30,739
$200
41%
211$100❌❌❌Y / N⭐️ 4.9 (12)
Home in Emporia

No image available

$32,409
$260
33%
214$50❌❌❌Y / Y⭐️ 5 (3)
Nice 2 Bed/2 Bath across from Peter Pan Park

No image available

$32,574
$89
100%
222$0❌❌❌Y / Y⭐️ 5 (51)
Yuzu•Home 柚の家 — 2 bedrooms

No image available

$27,804
$211
36%
221$0❌✅❌Y / Y⭐️ 5 (4)
Nearly new camper

No image available

$59,730
$480
34%
213$0❌❌❌N / N⭐️ 5 (4)
Charming modern farmhouse.

No image available

$61,641
$350
47%
224$150❌❌❌Y / Y⭐️ 5 (1)
Remodeled near ESU & Downtown

No image available

$18,690
$111
46%
221$0❌❌✅Y / Y⭐️ 0 (16)
The Hunters Hideaway

No image available

$32,940
$180
50%
222$0❌❌❌Y / Y⭐️ 3.4 (3)

Return Metrics

-12.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,230-$8,461-$12,692-$16,922-$21,153-$42,307-$126,921
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$92,000$92,000$92,000$92,000$92,000$92,000$92,000
Down Payment$23,000$23,000$23,000$23,000$23,000$23,000$23,000
Property Appreciation$3,450$7,003$10,663$14,433$18,316$39,550$164,135
Total Return$114,219$113,542$112,971$112,510$112,162$112,243$152,213

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.93%

Cap Rate

3.06%

Return on Investment

1.06%

property-location

829 Sylvan St Emporia, KS, 66801

2 bed • 1 bath • 6 guests

Est. $552/mo

Agent

This property is for sale!

Contact Agent

-50

Airbnb Investor Score

-$4,230

Annual Profit

3.1%

Cap Rate

-12.9%

Cash on Cash

$19,778

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $95/night at 57% occupancy ($19,777.96). Airbtics projects $200/night at 49% occupancy ($35,793).

Top 37% of comparables

Top 62% of comparables


Seasonality

Sign up to view the full seasonality chart

28

Airbnb Comparables

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

$27,340

Avg annual revenue

49%

Avg occupancy rate

$200

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

$5k

$25k

$45k

$65k

Sign up to see the data on 28 all comparables

-$4,231

Profit

Revenue

$19,778

Operating Expenses

$16,251

Operating Income

$3,527

Mortgage & Taxes

$7,758

Profit (Cash Flow)

-$4,231

$32,700

Cash Investment

Down Payment

$23,000

Renos & Furnishing

$6,250

Closing Costs

$3,450

Total

$32,700

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.93%

Cap Rate

3.06%

Profit (Cummulative)

-$4,231

$92,000

$6,250

$3,450

$0

Total Gain

$349

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

$5,458

Deductible property tax

$1,139

Your total deduction

$16,486

Your adjusted annual income

$150,000 - $16,486 = $133,514


Taxes on $133,514 (30%)

$40,054

Your old tax bill

$45,000

Your new tax bill

$40,054


Estimated tax savings

$4,946

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: No
  • 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: -