BNBCalc Short Term Rental Rental Arbitrage Analysis 2232 Liberty Bell Ln, Lincoln, NE, 68521

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$37,072

Profit (Cash Flow)

-$3,315

Cash on Cash Return

-37.5%

Annual Revenue

$37,072

AirDNA projects $198/night at 55% occupancy ($39,775). Airbtics projects $175/night at 58% occupancy ($37,072). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,068	$32,702	$45,005	$87,854
Occupancy	47%	60%	68%	77%
Nightly Rate	$128	$143	$174	$304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
8 Guest 4bd 2b Home \| Hot Tub \| Near Downtown+I-80	$31,842	$145	60%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (91)
Cozy Home with an Ideal Location	$24,719	$150	43%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (50)
Lincoln Getaway-close to downtown!	$33,157	$134	65%	3	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (151)
Spacious 3bd main floor apt-fenced-Havelock-porch	$37,829	$152	68%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy 3BD/1BA with garage steps from UNL & Downtown	$25,459	$95	68%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (97)
Charming Modernized Farmhouse	$24,402	$82	70%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (137)
Family Home Away From Home	$37,454	$113	88%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (138)
Modern Eclectic Escape	$41,331	$300	36%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (87)
Organic White Modern	$32,187	$141	60%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
Modern Elegance: 3BR Condo in Lincoln	$25,128	$139	42%	3	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (8)
Quiet Area 3BR 1 BA -Self Check In - Keyless Entry	$46,102	$153	80%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (135)
Capital View	$45,815	$194	63%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (51)
"Capital Beach Retreat"-4 mins to Downtown & I-80	$31,691	$134	62%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (712)
Husker Getaway	$33,881	$162	52%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (23)
Charming Bungalow in Heart of Lincoln	$27,459	$138	51%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
Cozy Sumner St. Suite 3 Bd 2 Ba	$35,718	$123	76%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
Lincoln mid city Oasis	$41,525	$257	44%	3	2	1	$3	❌	❌	✅	Y / Y	⭐️ 5 (44)
Sunrise Cottage - 3 bedroom	$27,242	$127	54%	3	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (117)
Brookside Bungalow - A cheerful home near downtown	$26,516	$126	54%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
Peaceful Midtown three bedroom home!	$32,391	$98	84%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (196)
Cozy 3bd, 5 mins to downtown	$33,037	$136	64%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (41)
1920s Private Bungalow Off Sheridan Blvd	$48,060	$163	77%	3	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (69)
3 BR Home Near Country Club Area	$26,270	$94	74%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (90)
Modern Digs Cottage	$30,101	$135	60%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (12)
Otoe St Retreat	$53,123	$299	47%	3	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (62)
Elegant Home North Lincoln	$25,375	$147	43%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Comforts of Home	$27,935	$118	63%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (49)
9th Street Retreat 1 mile from downtown.	$30,684	$137	58%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (61)
Historic Home Near Downtown 4BD	$26,125	$136	50%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (35)
Cheerful 3-bedroom in historic Havelock	$34,595	$153	61%	3	2	2	$121	❌	❌	❌	Y / Y	⭐️ 5 (21)
“Sumner" Forever / Chic Getaway w/ Jacuzzi Tub!	$61,788	$398	41%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (281)
New Downtown Luxury Condo, by UNL, Pinnacle Arena	$56,900	$448	34%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (57)
"Lincoln Lakeside Abode" 4 minutes to downtown.	$32,180	$129	65%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (378)
Cotner Cottage	$51,220	$188	74%	3	2.5	2	$69	❌	✅	✅	Y / Y	⭐️ 5 (63)
Cozy vintage getaway minutes from downtown!	$22,153	$111	51%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (133)
Bryan-Hospital-Adjacent 3-Bedroom Home, Garage!	$25,664	$173	39%	3	1	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (57)
Comfy 2-story home in quiet, safe neighborhood	$52,326	$177	79%	3	3	4	$95	❌	❌	❌	Y / Y	⭐️ 5 (64)
Whitehaus	$90,616	$412	59%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
Country Club House!	$28,137	$148	48%	3	2	1	$130	❌	✅	✅	Y / Y	⭐️ 4.8 (168)

Return Metrics

-37.45% 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)	-$3,315	-$6,630	-$9,945	-$13,260	-$16,575	-$33,151	-$99,453
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	-$3,315	-$6,630	-$9,945	-$13,260	-$16,575	-$33,151	-$99,453

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-37.45%

Payback Period Days

Return on Investment

-37.45%

2232 Liberty Bell Ln Lincoln, Nebraska, 68521

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Lincoln

Guide

Zoning

Market

Guide

Laws

Market Data

$37,072

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $198/night at 55% occupancy ($39,775.07). Airbtics projects $175/night at 58% occupancy ($37,072).

Occupancy Rate

Top 56% 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.

$36,310

Avg annual revenue

58%

Avg occupancy rate

$175

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

$20k

$45k

$65k

$90k

-$3,315

Profit

Revenue

$37,072

Operating Expenses

$16,819

Operating Income

$20,253

Net Effective Rent

$23,568

Profit (Cash Flow)

-$3,315

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-37.45%

Payback Period Days