BNBCalc Short Term Rental Rental Arbitrage Analysis W5662 Cherokee Ln, New Lisbon, WI, 53950

2 bed • 2 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$35,206

Profit (Cash Flow)

-$9,511

Cash on Cash Return

-144.1%

Annual Revenue

$35,206

AirDNA projects $297/night at 63% occupancy ($68,340). Airbtics projects $189/night at 51% occupancy ($35,205). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,890	$33,225	$52,547	$76,858
Occupancy	37%	50%	63%	75%
Nightly Rate	$155	$175	$219	$267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Buckhorn Cabin-Dog Friendly with Hot Tub	$38,851	$202	50%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (65)
Ubuntu Haus \| Near Castle Rock Lake \| HOT TUB!	$38,440	$180	55%	2	1	2	$100	❌	✅	❌	N / Y	⭐️ 5 (53)
HOT TUB, Beach, fire pit, 28 miles to Dells	$64,735	$267	65%	2	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (29)
Sunny Lane Cottage - Walk to Castle Rock Lake!	$45,319	$160	75%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (69)
2BR Peaceful log cabin with patio	$25,803	$150	47%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Shabby Chic House	$26,887	$188	37%	2	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (12)
Sunset Cottage	$47,843	$172	76%	2	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (94)
Ascape \| Modern A-Frame retreat\| NEW HOT TUB	$49,822	$238	53%	2	2	1	$135	❌	✅	❌	Y / Y	⭐️ 5 (61)
Crestwood-Quaint rustic cabin sleeps up to 8	$55,656	$272	55%	2	2	2	$30	✅	❌	✅	N / N	⭐️ 5 (16)
Cozy Log Cabin just like home!	$21,451	$155	37%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (56)
Castle Rock Lake, Sand Valley Golf, Northern Bay	$38,606	$161	63%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (129)
Eagles Nest- 2 bedroom cabin sleeps up to 6	$40,640	$221	49%	2	1	2	$30	✅	❌	✅	N / N	⭐️ 0 (2)
Relaxin Cabins 2BR, 1BA - #2	$26,789	$148	45%	2	1	1	$150	❌	❌	✅	N / Y	⭐️ 4.5 (6)
Cozy Cottage in Friendship	$55,769	$248	54%	2	2	2	$170	❌	❌	❌	Y / N	⭐️ 4.8 (5)
(70#1) Dogs stay 4 free! Only 20 mins to WI Dells!	$20,306	$168	32%	2	1	2	$72	❌	❌	✅	Y / Y	⭐️ 5 (90)
Woodside-2 bedroom rustic cabin sleeps up to 8	$54,387	$292	50%	2	2	2	$30	✅	❌	❌	N / N	⭐️ 5 (25)
Chic Aframe Near Lake-Dells 30 Min–Hot Tub–Dogs OK	$51,864	$193	69%	2	1	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (60)
Little house 2 bedroom	$23,168	$103	60%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (131)
Easton Lake Retreat – Cozy Cottage & Hot Tub	$53,194	$169	86%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (165)
Black Fox cabin with Barrel Sauna	$56,259	$155	94%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (171)
The Great Outdoors \| Pet-Friendly Lake House	$26,493	$172	38%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (34)
Vacation on the Lake! 15 min from Downtown Dells!	$36,308	$177	55%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (96)
Private Log Cabin in 10 Acre Forest	$48,849	$173	75%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (87)
Cheerful Wisconsin Dells Cottage	$26,738	$133	54%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (101)
Wisconsin Cabin Getaway Near Castle Rock Late	$59,819	$326	45%	2	1	2	$207	❌	❌	✅	Y / Y	⭐️ 3.5 (6)
Necedah Wildcat Cabin	$34,672	$137	67%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (61)
Pickles Cabin in the Woods, Pet Friendly	$52,394	$203	65%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
Remodeled, cozy, pet friendly cabin near lakes.	$17,890	$116	39%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (53)
Ranchero- 2 bedroom cabin with kitchenette	$36,862	$227	43%	2	1	2	$35	✅	❌	❌	N / N	⭐️ 4.5 (4)
Sook's Sanctuary Cabin	$41,944	$191	60%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Cozy Log Cabin in the Woods	$42,946	$142	80%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (435)
The Deer Path Cabin	$24,569	$135	45%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Relaxin Cabins 2BR, 1BA - #4	$24,595	$181	34%	2	1	1	$150	❌	❌	✅	N / Y	⭐️ 5 (7)
Castle Rock Lake\|Near WI Dells\|Fire-pit\|Unit A	$38,208	$219	45%	2	1	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Reset- by the River w/ Game Room - near Wisc Dells	$45,316	$303	37%	2	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (75)

Return Metrics

-144.1% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,510	-$19,021	-$28,532	-$38,043	-$47,554	-$95,108	-$285,326
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$9,510	-$19,021	-$28,532	-$38,043	-$47,554	-$95,108	-$285,326

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-144.1%

Payback Period Days

Return on Investment

-144.1%

W5662 Cherokee Ln New Lisbon, Wisconsin, 53950

2 bed • 2 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

$35,206

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $297/night at 63% occupancy.Projected nightly rate is $189/night at 51% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$36,891

Avg annual revenue

51%

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

$10k

$30k

$45k

$65k

-$9,511

Profit

Revenue

$35,206

Operating Expenses

$16,577

Operating Income

$18,629

Net Effective Rent

$28,140

Profit (Cash Flow)

-$9,511

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-144.1%

Payback Period Days