BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 504 1/2 Poppleton Ave, Omaha, NE, 68108

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$24,029

Profit (Cash Flow)

-$6,634

Cash on Cash Return

-152.5%

Annual Revenue

$24,029

AirDNA projects $122/night at 48% occupancy ($21,388). Airbtics projects $129/night at 51% occupancy ($24,029). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, $129 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,366$24,574$40,434$53,371
Occupancy38%49%64%79%
Nightly Rate$91$129$162$175

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bohemian Dream with a Balcony
$36,502
$120
79%
111$45❌❌✅Y / Y⭐️ 5 (70)
Lovely 1-Bedroom condo in Omaha’s Old Market.
$32,370
$130
65%
111$60❌❌❌Y / Y⭐️ 5 (166)
Omaha Urban Oasis: Chic Converted Garage Casita
$20,375
$92
58%
112$100❌❌✅Y / Y⭐️ 5 (22)
Little Bohemia Happiness
$24,672
$88
71%
111$40❌❌✅Y / Y⭐️ 5 (129)
Old Market One Bedroom Loft (Atrium View) 307
$22,455
$119
47%
112$99❌❌✅Y / Y⭐️ 5 (78)
Condo for Entire Family in Downtown Omaha!
$25,605
$159
44%
113$0❌❌❌Y / Y⭐️ 5 (64)
Cozy 1 Bedroom-Sleeps 4-Parking-minutes from Zoo
$19,329
$69
73%
111$40❌❌❌Y / Y⭐️ 4.5 (112)
Charming Condo in the Heart of Downtown
$27,474
$162
44%
112$79❌❌❌Y / Y⭐️ 5 (72)
Old Market Luxe Condo~Rooftop Patio~Walk to CWS~
$52,615
$222
64%
112$80❌❌❌Y / Y⭐️ 5 (98)
Cozy BoHo in Little Bohemia
$17,529
$89
50%
112$80❌❌❌Y / Y⭐️ 5 (64)
Old Market One Bedroom Loft 325
$31,729
$158
49%
111$99❌❌✅Y / Y⭐️ 5 (44)
Old Market 1 Bedroom Loft 517 by Charles Schwab
$17,559
$165
24%
111$99❌❌✅Y / Y⭐️ 5 (15)
Omaha-Downtown two blocks away.
$17,804
$76
59%
111$40❌❌❌Y / Y⭐️ 5 (91)
The Urban Flat In Little Italy
$17,703
$87
49%
111$50❌❌❌Y / Y⭐️ 4.5 (31)
Modern Vintage Gem 1 mile from Old Market
$41,163
$132
81%
112$80❌❌❌Y / Y⭐️ 4.8 (250)
Historic Old Market Loft 1 Bed 1 Bath (513)
$19,010
$112
38%
112$99❌❌✅Y / Y⭐️ 5 (78)
Old Market One Bedroom Loft 419
$23,046
$165
33%
111$89❌❌✅Y / Y⭐️ 5 (28)
Old Market One Bedroom Loft (Atrium View) 504
$30,378
$152
50%
111$99❌❌✅Y / Y⭐️ 5 (51)
Downtown Condo w/ Free Garage Parking
$28,237
$101
74%
111$60❌❌❌Y / Y⭐️ 5 (104)
Old Market 1 Bedroom Loft - 515
$38,260
$173
55%
111$89❌❌✅Y / Y⭐️ 5 (19)
Old Market One Bedroom Loft 323
$31,798
$138
58%
111$99❌❌✅Y / Y⭐️ 5 (34)
Historic Old Market Loft 1 Bed 1 Bath (319)
$19,752
$144
31%
112$99❌❌✅Y / Y⭐️ 5 (19)
Old Market 1 Bedroom Loft 321 by Charles Schwab
$25,528
$183
33%
111$99❌❌✅Y / Y⭐️ 5 (56)
Cozy Downtown Condo w/ Blue Sky Views
$20,379
$116
48%
112$75❌❌❌Y / Y⭐️ 5 (67)
CHI, Downtown, Zoo- all less than 2 miles
$29,779
$150
52%
112$80❌❌❌Y / Y⭐️ 5 (66)
Old Market One Bedroom Loft (Atrium View) 506
$21,267
$161
30%
111$89❌❌✅Y / Y⭐️ 5 (22)
Old Market One Bedroom Loft near Charles Schwab
$29,199
$166
41%
11180$99❌❌✅Y / Y⭐️ 5 (7)
'Stay Grounded' on Center - near Zoo & Downtown
$15,866
$88
48%
112$100❌❌✅Y / Y⭐️ 5 (14)
Modern and Clean Apartment Near Zoo and Downtown
$8,262
$61
34%
111$65❌❌❌Y / Y⭐️ 4.6 (59)
Walk to Charles Schwab Field for CWS!
$25,332
$166
39%
112$79❌❌❌Y / Y⭐️ 5 (49)
Affordable Zoo/ I-80/Old Market convenient private
$15,357
$52
80%
1128$35❌❌✅Y / Y⭐️ 4.5 (193)
Bohemian Style Suite in the heart of Omaha
$26,871
$86
84%
111$60❌❌✅Y / Y⭐️ 5 (7)
Level UP on Center - near Omaha Zoo & Downtown
$35,337
$104
90%
112$120❌❌✅Y / Y⭐️ 5 (10)
Modern & Cozy Downtown Gem ~ Mins to CWS ~ Parking
$23,754
$110
59%
111$0❌✅❌Y / Y⭐️ 4.7 (15)
Old Market One Bedroom Loft (Atrium View) 311
$10,541
$120
24%
112$0❌❌✅Y / Y⭐️ 0 (1)
Landing at The Breakers - 1 Bedroom in Downtown
$22,604
$87
71%
1130$150❌❌✅Y / Y⭐️ 0 (0)
Luxurious Bungalow Little Italy
$16,670
$198
23%
112$0❌❌✅Y / Y⭐️ 5 (2)
Last chance CWS IN OMAHA
$33,306
$175
52%
111$0✅❌❌Y / Y⭐️ 0 (0)
Old Market One Bedroom Loft (Atrium View) 311
$15,571
$185
23%
111$0❌❌✅Y / Y⭐️ 4.8 (6)
Old Market One Bedroom Loft (Atrium View) 404
$20,616
$128
44%
112$0❌❌✅Y / Y⭐️ 4.5 (5)

Return Metrics

-152.51% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,634-$13,268-$19,903-$26,537-$33,172-$66,344-$199,032
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-$6,634-$13,268-$19,903-$26,537-$33,172-$66,344-$199,032

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-152.51%

Payback Period Days

0

Return on Investment

-152.51%

property-location

504 1/2 Poppleton Ave Omaha, NE, 68108

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Omaha

Guide

Zoning

Market

Guide


Laws


Market Data

$24,029

Annual Revenue

BNBCalc predicts this property will get $129 per night with 51% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Top 48% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$24,790

Avg annual revenue

51%

Avg occupancy rate

$129

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

$5k

$20k

$35k

$55k

Sign up to see the data on 40 all comparables

-$6,634

Profit

Revenue

$24,029

Operating Expenses

$15,124

Operating Income

$8,906

Net Effective Rent

$15,540

Profit (Cash Flow)

-$6,634

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-152.51%

Payback Period Days

0