BNBCalc Short Term Rental Rental Arbitrage Analysis 1025 W Marquette St, Appleton, WI, 54914

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$70,748

Profit (Cash Flow)

$28,611

Cash on Cash Return

269.9%

Annual Revenue

$70,748

AirDNA projects $207/night at 59% occupancy ($44,607). Airbtics projects $298/night at 65% occupancy ($70,747). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,283	$60,286	$114,896	$172,071
Occupancy	55%	63%	75%	88%
Nightly Rate	$173	$257	$412	$525

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clean and comfortable 4 bedroom home	$54,132	$170	87%	4	1.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Newly Updated! 2 Min to Downtown Appleton! 4BD/2BA	$46,226	$147	78%	4	2	1	$169	❌	❌	✅	Y / Y	⭐️ 5 (149)
Magical Wizard House - HP Paradise near Downtown	$30,516	$126	60%	4	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (85)
ATW Downtown \| Lambeau \| EAA \| Spacious \| Sleeps 9	$31,520	$165	47%	4	2	1	$195	❌	❌	✅	Y / N	⭐️ 5 (70)
-Urban Farmstead & Rec Barn	$68,941	$305	60%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (76)
Historic Downtown Haven - Lawrence University	$42,194	$180	59%	4	1.5	2	$179	❌	❌	✅	Y / Y	⭐️ 5 (40)
Modern 4BR 3BA steps from downtown	$42,525	$170	65%	4	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (141)
-Historic Heritage Haven	$35,793	$161	58%	4	2	2	$159	❌	❌	✅	Y / Y	⭐️ 5 (94)
Spacious Home, Fireside Charm	$41,766	$114	98%	4	2.5	3	$109	❌	❌	❌	Y / Y	⭐️ 5 (52)
-Spacious Downtown Character Home 4 bedroom 3 bath	$49,221	$211	62%	4	2.5	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (100)
Aʟɪᴄɪᴀ Sᴛʀᴇᴇᴛ Aғғʟᴜᴇɴᴄᴇ - Luxury Home	$41,757	$235	45%	4	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (45)
-Brick House Charm - 4 br, 3 bath	$43,860	$185	63%	4	2.5	2	$159	❌	❌	✅	Y / Y	⭐️ 5 (147)
Reclaimed Historic Home 1min to Downtown-Sleeps 7!	$115,077	$524	59%	4	1.5	1	$159	❌	❌	✅	Y / Y	⭐️ 5 (28)
-Midtown Mainstay	$75,717	$295	69%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Outstanding 4 Bedroom on Outagamie	$57,354	$221	68%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (75)
Ｇｒｅａt and Ｇｒａｎｄ at ＧｒａｎｔＳｔｒｅｅｔ 3 story, 4br, 3bt	$98,056	$367	73%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Urban Farmstead & Rec Barn	$106,298	$461	63%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Private Home Near Downtown	$59,292	$405	40%	4	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
Midtown Mainstay	$59,806	$269	58%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (62)
Steps from Downtown Appleton —> 4 Bed / 2 Bath	$30,963	$180	47%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (24)
Spacious Downtown Character Home 4 bedroom 3 bath	$45,282	$186	65%	4	3	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
ＯｕｔｓｔａｎｄｉｎｇＯｕｔａｇａｍｉｅ	$154,598	$640	66%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
Walk to Lawrence and Downtown! Ping-pong & Darts	$76,551	$290	69%	4	1.5	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (69)
Theatre Room\|Firepit\|Grill\|Pets!	$55,823	$246	62%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Downtown Oasis	$50,036	$279	49%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Historic Heritage Haven	$84,393	$357	64%	4	2	2	$159	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
𝐁𝐫𝐢𝐜𝐤 𝐇𝐨𝐮𝐬𝐞 𝐂𝐡𝐚𝐫𝐦 4 br, 3 bath	$27,385	$174	43%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (131)
Ritchie's Morrison Mansion: 4 Bedroom	$20,721	$111	51%	4	2	30	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Blossom Appleton Home	$74,664	$204	100%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
The Appleton U's	$177,144	$550	88%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Park Place	$28,566	$152	51%	4	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
Family home with hot tub at a great price!	$185,934	$507	100%	4	2	1	$25	❌	✅	❌	Y / Y	⭐️ 5 (35)
Spacious 4 bedroom w/ king beds! Heart of Appleton	$17,788	$135	36%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Tech Village	$164,496	$505	89%	4	2	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (1)
Traveler Haven Downtown Area Spacious Home, PAC	$200,733	$720	75%	4	2	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (27)
Renovated Character Home on the Fox River	$85,403	$277	84%	4	3	31	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (176)
Cʀɪsᴘ ᴀɴᴅ Cʟᴇᴀn 4 bedroom 2 bath sleeps 9	$91,341	$435	57%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Cloud 9 Corporate Housing - 4 bed, 2 bath	$132,516	$447	81%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
New Home Away From Home	$81,901	$534	41%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 0 (2)
live is good	$79,758	$283	77%	4	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (6)

Return Metrics

269.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,610	$57,221	$85,831	$114,442	$143,052	$286,105	$858,316
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	$28,610	$57,221	$85,831	$114,442	$143,052	$286,105	$858,316

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

269.91%

Payback Period Days

135

Return on Investment

269.91%

1025 W Marquette St Appleton, Wisconsin, 54914

4 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Appleton

Zoning

Laws

$70,748

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 59% occupancy.Projected nightly rate is $298/night at 65% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$74,151

Avg annual revenue

65%

Avg occupancy rate

$298

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

$75k

$135k

$200k

$28,611

Profit

Revenue

$70,748

Operating Expenses

$21,197

Operating Income

$49,551

Net Effective Rent

$20,940

Profit (Cash Flow)

$28,611

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

269.91%

Payback Period Days

135