BNBCalc Short Term Rental Investment Analysis 930 Geneva Street, Lake Geneva, WI

6 bed • 6 bath • 18 guests • $2,745,300

BNB

Calc

Annual Revenue

$144,403

Profit (Cash Flow)

$84,772

Cap Rate

4.1%

Annual Revenue

$144,403

AirDNA projects $788/night at 62% occupancy ($178,443). Airbtics projects $706/night at 56% occupancy ($144,402). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $706 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,819	$141,041	$232,280	$338,531
Occupancy	44%	54%	69%	79%
Nightly Rate	$450	$695	$889	$1,123

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SLEEPS 15 DOWNTOWN LAKE GENEVA 6 Bedrooms	$74,444	$452	45%	6	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (77)
White House on Wisconsin-Main House \|Main Street	$303,862	$1,097	72%	5	3	1	$490	❌	❌	❌	Y / Y	⭐️ 5 (27)
Historical Downtown Geneva Bungalow\|Walk to shops	$311,831	$1,122	74%	6	3.5	1	$280	❌	❌	❌	Y / Y	⭐️ 5 (36)
SLEEPS 16 DOWNTOWN LAKE GENEVA 6 Bedrooms	$79,130	$460	47%	6	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (97)
Broad Street Suites 1, 2 & 3 \|Sleeps 20 \|Parking	$107,324	$358	73%	6	3	1	$430	❌	❌	❌	Y / Y	⭐️ 5 (6)
Experience Stay at the Glamping Loft Lake Geneva	$106,260	$439	57%	5	2	1	$435	❌	❌	❌	Y / Y	⭐️ 5 (78)
The Brick and Mortar Collection\|Upscale Group Stay	$286,975	$1,513	47%	6	3	1	$675	❌	❌	❌	Y / Y	⭐️ 0 (1)
New! 5BR Baker House 3rd Floor Owner's Suite	$133,713	$1,143	30%	5	4	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (37)
White House on Wisconsin\|Horticultural Hall \|Sl 20	$241,187	$904	69%	7	4	1	$700	❌	❌	❌	Y / Y	⭐️ 5 (9)
NEW! Cozy Downtown Farmhouse, 5BR 3 BA Sleeps 15!!	$145,419	$662	59%	5	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (148)
Historic Retreat-steps from the Lake & Downtown	$142,945	$885	44%	6	4	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (41)
Downtown Lake Geneva Home! Walk 2 Everything!	$149,150	$677	59%	6	4	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (32)
Downtown Lk Geneva House & Cottage 10 BEDS	$123,155	$587	57%	6	5	2	$69	❌	❌	❌	Y / Y	⭐️ 5 (66)
HUGE tons of gathering space - walk to lake/DT	$155,790	$442	93%	6	4.5	1	$500	❌	❌	✅	Y / Y	⭐️ 5 (56)
It’s Showtime – Historic Downtown Geneva Escape!	$56,909	$280	53%	5	5	1	$600	❌	❌	❌	Y / Y	⭐️ 5 (4)
LARGE 5 Bed Lake Geneva Home 4 Blocks from Lake!	$102,417	$485	54%	5	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (61)
Lakeside 5 Bedrooms Hot tub & Pier	$192,109	$878	59%	6	4.5	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (76)
Single Family 7 Bedrooms & 4 Bathrooms Lake House	$293,403	$804	97%	7	3.5	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (26)
Encanto	$73,730	$492	38%	5	3.5	1	$255	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Large, Pristine Lake Geneva Home in Downtown!	$69,675	$447	42%	5	3	3	$310	❌	❌	❌	Y / Y	⭐️ 5 (21)
Lake Front Living! Private Beach, Pier & Fire Pit	$144,441	$497	78%	5	2	2	$255	❌	❌	❌	Y / Y	⭐️ 5 (10)
Como Vista – Modern 5 BDR Across from Lake!	$55,690	$196	69%	5	3	1	$475	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxury Abbey Springs Lake House \|Golf Cart \|Resort	$231,142	$970	61%	5	4.5	1	$500	✅	❌	❌	Y / Y	⭐️ 0 (2)
Cottage & Coach House, 5bd, Sleeps 16	$157,585	$624	69%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Huge! Sleeps 12, Perfect getaway for a large group	$81,231	$534	41%	5	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (78)
Tree House Retreat	$97,850	$774	34%	5	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (19)
Modern 5 BDR Retreat - Game Room, Fire Pit, Creek	$53,491	$191	67%	5	4.5	1	$500	❌	❌	❌	Y / Y	⭐️ 5 (18)
Lakefront \| Private Beach \| Fire Pit \| Family Fun!	$234,032	$882	71%	7	4	2	$399	❌	❌	❌	Y / Y	⭐️ 5 (26)
Watersedge West\| Lakefront \| Pier \| Beach \| Cabana	$163,084	$993	44%	6	5	2	$375	✅	❌	❌	Y / Y	⭐️ 5 (16)
Watersedge East\| Lakefront \| Pier \| Sleeps 18!	$187,663	$1,140	44%	7	4	2	$375	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury Abbey Springs Home w/ 2 Golf Carts	$229,339	$1,312	46%	5	4	2	$595	✅	✅	✅	Y / Y	⭐️ 5 (5)
Exclusive Lake Como Escape with Bar and Pool Table	$50,869	$340	36%	5	3.5	2	$540	✅	❌	❌	Y / Y	⭐️ 5 (16)
Your Home Away From Home	$62,864	$289	55%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stunning & Spacious Lookout Lodge \|Dream Getaway	$286,646	$876	88%	6	4.5	1	$475	❌	❌	✅	Y / Y	⭐️ 5 (8)
Family Getaway on the 14th	$146,598	$713	50%	5	4	1	$475	✅	❌	❌	Y / Y	⭐️ 5 (5)
Skyline Forest Retreat	$119,825	$750	42%	5	4	2	$380	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Geneva Lookout- Lake views, sleeps 14!	$255,285	$775	90%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy cabin getaway near Lake Como and Lake Geneva	$75,613	$443	46%	5	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (27)
New Listing: Renovated 5BR, near Lake Geneva	$109,007	$861	34%	5	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (25)

Return Metrics

2.98% 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)	$84,772	$169,544	$254,316	$339,088	$423,860	$847,720	$2,543,160
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$2,745,300	$2,745,300	$2,745,300	$2,745,300	$2,745,300	$2,745,300	$2,745,300
Property Appreciation	$82,359	$167,188	$254,563	$344,559	$437,255	$944,153	$3,918,263
Total Return	$2,912,431	$3,082,032	$3,254,179	$3,428,947	$3,606,415	$4,537,173	$9,206,724

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.98%

Cap Rate

4.07%

Return on Investment

5.87%

930 Geneva St Lake Geneva, Wisconsin, 53147

6 bed • 6 bath • 18 guests

Purchase Price

Est. $13,168/mo

Inquire about this property

Contact Agent

$2,745,300

Zestimate

Airbnb Investor Score

$84,772

Annual Profit

4.1%

Cap Rate

3.0%

Cash on Cash

$144,403

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $788/night at 62% occupancy.Projected nightly rate is $706/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$149,384

Avg annual revenue

56%

Avg occupancy rate

$706

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

$50k

$135k

$220k

$315k

$84,772

Profit

Revenue

$144,403

Operating Expenses

$32,452

Operating Income

$111,950

Mortgage & Taxes

$27,178

Profit (Cash Flow)

$84,772

$2,843,159

Cash Investment

Down Payment

$2,745,300

Renos & Furnishing

$15,500

Closing Costs

$82,359

Total

$2,843,159

DSCR Ratio

Strong

4.12

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.98%

Cap Rate

4.07%

Return on Investment

5.87%

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

Deductible property tax

$27,178

Your total deduction

$217,055

Your adjusted annual income

$150,000 - $217,055 = -$67,055

Taxes on -$67,055 (30%)

-$20,117

Your old tax bill

$45,000

Your new tax bill

-$20,117

Estimated tax savings

$65,117

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:

10,454 sqft

Year built:

2022

Size:

6,459 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Forced Air, In-floor, Radiant, Multiple Units, Radiant/Hot Water, Zoned

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,454 sqft

Building area: 6,459 sqft

Garage: Yes

Heating: Natural gas, forced air, in-floor, radiant, multiple units, radiant/hot water, zoned

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air, Multi Units

View: Water

Parking: Garage Door Opener, Heated Garage, Attached, 3 Car, 1 Space

Amenities: Dishwasher, Dryer, Microwave, Oven, Range, Refrigerator, Washer, Water Softener

Price per square foot: $425

Lot Info

Zoning: -

Land Use: -

Parcel Number: ZOP 00236

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $2,390,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $2,745,300

Schools

Middle School: Lake Geneva Middle School with 4/10 star rating
High School: Badger High School with 6/10 star rating