BNBCalc Short Term Rental Rental Arbitrage Analysis 15605 Franklin Circle, Omaha, NE

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$68,374

Profit (Cash Flow)

$19,885

Cash on Cash Return

231.2%

Annual Revenue

$68,374

AirDNA projects $176/night at 67% occupancy ($43,069). Airbtics projects $210/night at 66% occupancy ($50,622). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,157	$48,372	$70,870	$91,336
Occupancy	53%	67%	80%	88%
Nightly Rate	$169	$192	$234	$274

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family friendly house/SwimSpa all year round	$51,155	$189	68%	3	3	2	$179	✅	✅	❌	Y / Y	⭐️ 5 (140)
Omaha home with a beautiful backyard!	$41,109	$208	54%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (96)
West Omaha Townhouse with GYM, Shopping, King Bed	$47,580	$169	72%	3	3	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (47)
West Omaha Getaway	$45,320	$200	60%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (15)
Warm & Welcoming Home	$50,275	$140	93%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (50)
Fresh West Omaha Home For Your Entire Group	$36,295	$135	67%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (108)
Spacious 70s Vibe Home. Fun Bar, Bball, Yard Games	$52,436	$209	66%	3	3	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (130)
Our Omaha House	$77,220	$258	80%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Village Pointe Townhouse	$45,934	$192	64%	3	2.5	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (17)
Perfect Home West Omaha. Quiet, Safe, Location!	$41,414	$183	60%	3	2	2	$159	✅	❌	✅	Y / Y	⭐️ 5 (64)
7Pines Retreat	$34,105	$182	50%	3	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
NEW 3 BR/2BA Townhome, 2-Car Garage, Seasonal Pool	$43,052	$169	69%	3	2	3	$155	✅	❌	✅	Y / Y	⭐️ 5 (48)
Roomy Quiet Villa	$40,784	$133	82%	3	2	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cozy & Sleek 3 bd 3 b Sleeps 8	$51,108	$246	52%	3	2	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (14)
Spacious 3BR / 2bath Home with loads of amenities!	$33,540	$153	59%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (167)
Relaxing Ranch	$46,347	$176	68%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (21)
Spacious Long Term Stay For Groups + Remote Work	$93,813	$257	93%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Omaha Oasis	$52,074	$274	48%	3	1.5	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
Paradise pool house	$43,964	$231	52%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
3 Bed \| 2.5 Bath \| Full Kitchen \| 940Mbps \| Yard	$54,915	$216	69%	3	2.5	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (15)
Elegant Golden Getaway, w/ Hot Tub & Fenced Yard!	$47,843	$172	76%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (6)
New 3 bd 2 bath Hot tub	$53,764	$200	68%	3	2	1	$210	❌	✅	✅	Y / Y	⭐️ 4.9 (11)
Perfect Pepperwood Location	$54,634	$175	84%	3	2.5	5	$275	❌	❌	❌	Y / Y	⭐️ 5 (4)
Nice! Nino's Cafe' Executive Suite West Omaha	$87,421	$522	45%	3	2.5	5	$199	❌	❌	❌	Y / N	⭐️ 4.5 (9)
BBQ Grill \| Complementary Coffee Bar \| Washer and	$49,806	$189	72%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Westin House	$37,177	$192	48%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Newly remodeled: 20 min to DT!	$84,240	$274	84%	3	2.5	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy 3BR Pinterest-worthy Home	$55,632	$151	100%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 0 (1)
Updated Omaha Condo - 15 Miles to Downtown!	$106,018	$339	81%	3	2.5	2	$186	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
West Omaha warm, inviting, spacious ranch house	$40,184	$274	39%	3	3	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (17)
Home in West Omaha	$59,761	$314	52%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming Elegance Getaway	$30,437	$154	54%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cheerful 3 bedrooms 2 bathrooms, in Elkhorn	$17,019	$150	31%	3	2	3	$75	❌	❌	✅	Y / N	⭐️ 4.2 (19)
3 Bedrm/2.5 Bath in West Omaha	$51,386	$260	54%	3	3	2	$50	❌	❌	✅	Y / Y	⭐️ 0 (0)
Fresh Bel-Air	$47,025	$146	88%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
3 Bedroom/2 Bath TH w/garage	$54,446	$171	87%	3	2	3	$155	❌	❌	✅	Y / N	⭐️ 0 (0)
Whole Home Staycation!	$48,691	$209	62%	3	2.5	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
Prepare to be impressed!	$60,105	$225	73%	3	2	4	$0	❌	❌	✅	N / N	⭐️ 0 (0)
New Listing! Beautiful Home with Hot Tub!	$78,690	$215	100%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)

Return Metrics

231.22% 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)	$19,885	$39,770	$59,655	$79,540	$99,425	$198,850	$596,552
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	$19,885	$39,770	$59,655	$79,540	$99,425	$198,850	$596,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

231.22%

Payback Period Days

157

Return on Investment

231.22%

15605 Franklin Cir Omaha, Nebraska, 68118

3 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Omaha

Guide

Zoning

Market

Guide

Laws

Market Data

$68,374

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 67% occupancy.Projected nightly rate is $210/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,560

Avg annual revenue

66%

Avg occupancy rate

$210

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

$45k

$75k

$105k

$19,885

Profit

Revenue

$68,374

Operating Expenses

$20,889

Operating Income

$47,485

Net Effective Rent

$27,600

Profit (Cash Flow)

$19,885

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

231.22%

Payback Period Days

157