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 918 S 37th St, Omaha, NE, 68105

4 bed β€’ 2 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$38,000

Profit (Cash Flow)

-$10,728

Cash on Cash Return

-101.2%

Annual Revenue

$38,000

AirDNA projects $220/night at 64% occupancy ($51,426). Airbtics projects $204/night at 51% occupancy ($37,999). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $204 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,707$35,264$54,784$84,808
Occupancy40%48%60%72%
Nightly Rate$149$191$240$311

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
Midtown Oasis - Walkable to Blackstone-Sleeps 12

No image available

$57,489
$324
47%
42.52$250❌❌❌Y / Y⭐️ 5 (39)
Fabulous Midtown Townhome #1 (Non-smoking)

No image available

$31,962
$100
79%
423$160βŒβŒβœ…Y / Y⭐️ 5 (179)
Cozy 4 bedroom near UNMC and Blackstone District

No image available

$37,345
$110
88%
422$105❌❌❌Y / Y⭐️ 5 (162)
The Hamilton House Family Home

No image available

$35,796
$134
67%
422$180❌❌❌Y / Y⭐️ 5 (32)
Lux Mini-Mansionβ€’KING BEDS+Hot Tub+Firepit+Garden

No image available

$40,615
$142
74%
42.51$86βŒβœ…βœ…Y / Y⭐️ 5 (593)
Dundee Charm – Bestselling Airbnb in Omaha

No image available

$32,891
$230
38%
421$75βŒβŒβœ…Y / Y⭐️ 5 (242)
Cottage in Midtown

No image available

$39,676
$163
63%
431$175❌❌❌Y / Y⭐️ 5 (53)
Stunning Yard + Wood-Fired Pizza Oven in Dundee!

No image available

$34,509
$197
45%
42.52$190βŒβŒβœ…Y / Y⭐️ 5 (85)
Spacious Midtown Manor

No image available

$52,690
$244
59%
421$0βŒβŒβœ…Y / Y⭐️ 4.5 (74)
Renovated house near Downtown, Midtown Creighton U

No image available

$34,528
$197
45%
421$95❌❌❌Y / Y⭐️ 4.5 (7)
Elegant 3BR Oasis in Dundee, Close to Downtown!

No image available

$39,444
$191
53%
432$170❌❌❌Y / Y⭐️ 5 (80)
The Drake. Stylish Home - 5 Mins from CWS!

No image available

$36,510
$160
61%
423$130❌❌❌Y / Y⭐️ 5 (50)
Omaha big 4bd 3br, full kitchen

No image available

$61,495
$306
46%
413$250βŒβŒβœ…Y / N⭐️ 0 (0)
Large midtown home

No image available

$67,160
$318
56%
43.52$195❌❌❌Y / Y⭐️ 5 (70)
Zoo TOP Host for over 10 years!

No image available

$22,762
$153
39%
451$75βŒβŒβœ…Y / Y⭐️ 5 (78)
Home Sweet Omaha! Darling 4 bedroom in Dundee! W

No image available

$24,391
$194
32%
413$200❌❌❌Y / Y⭐️ 5 (14)
Midtown Manor Full Kitchen + A/C Backyard + W/D

No image available

$28,640
$183
40%
422$255❌❌❌Y / Y⭐️ 4.5 (17)
Sunrise on Dupont in Midtown -Great $ Location 5*

No image available

$36,125
$142
67%
423$135βŒβŒβœ…Y / Y⭐️ 5 (70)
Beautiful remodeled house near Midtown/Old Market

No image available

$50,026
$273
48%
421$95❌❌❌Y / Y⭐️ 4.5 (36)
Boho Chic

No image available

$40,155
$172
59%
42.52$125❌❌❌Y / Y⭐️ 5 (63)
Fabulous House - Midtown, Mid Century, Darling!

No image available

$25,274
$150
40%
41.52$189❌❌❌Y / Y⭐️ 5 (100)
Central Cozy home with fully fenced in yard

No image available

$41,987
$126
85%
422$160βŒβŒβœ…Y / Y⭐️ 5 (161)
7mins UNO: Central Loc with Movie/Game Room & BBQ

No image available

$76,304
$470
43%
431$195βŒβŒβœ…Y / Y⭐️ 4.8 (20)
Home Sweet Omaha! Darling 4 bedroom in Dundee! E

No image available

$26,240
$192
35%
413$200❌❌❌Y / Y⭐️ 4.5 (14)
Dundee Lucky Charm – Heart of Dundee

No image available

$49,895
$239
56%
421$75βŒβŒβœ…Y / Y⭐️ 5 (61)
Cozy Home in Aksarben Village, UNMC, UNO,Creighton

No image available

$37,469
$311
32%
421$100βœ…βŒβŒY / Y⭐️ 5 (8)
Bright & Stylish 4BR Spot - Close to Downtown Fun!

No image available

$27,508
$136
49%
412$155βŒβŒβœ…Y / Y⭐️ 5 (46)
Dundee Charmer in the heart of Historic Dundee

No image available

$35,312
$201
48%
41.53$0βŒβŒβœ…Y / Y⭐️ 0 (2)
Large Open Space just 10 Mins drive Downtown

No image available

$26,846
$112
60%
421$75βŒβŒβœ…Y / Y⭐️ 4.9 (125)
Spacious 4-Bedroom Townhome in the Blackstone

No image available

$40,851
$234
47%
43.52$125βŒβŒβœ…Y / Y⭐️ 5 (17)
Charming Home Near CWS, CHI,Downtown,Historic Area

No image available

$37,410
$210
47%
422$160βŒβŒβœ…Y / Y⭐️ 5 (21)
Dundee Getaway: Firepit, BBQ, Walk to Dining & Sho

No image available

$45,132
$209
59%
432$0βŒβŒβœ…Y / Y⭐️ 5 (6)
Walkable Central Large Manor w/ Modern Furnishings

No image available

$39,539
$162
65%
43.55$120❌❌❌Y / Y⭐️ 5 (8)
Haunted Chapel a "Spirited" stay

No image available

$27,101
$151
47%
421$75βŒβŒβœ…Y / Y⭐️ 5 (4)
Modern Midwest Charmer Near Interstate with yard

No image available

$29,778
$113
72%
41.52$0βŒβŒβœ…Y / Y⭐️ 5 (72)
Comfy & Convenient Omaha Bungalow-Space Galore!

No image available

$35,466
$190
51%
421$0❌❌❌Y / Y⭐️ 5 (101)
Cheerful 4-Bedroom home in Midtown Omaha

No image available

$21,160
$146
38%
435$175βŒβŒβœ…Y / Y⭐️ 4.5 (4)

Return Metrics

-101.2% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,728-$21,456-$32,184-$42,912-$53,640-$107,280-$321,840
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-$10,728-$21,456-$32,184-$42,912-$53,640-$107,280-$321,840

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-101.2%

Payback Period Days

0

Return on Investment

-101.2%

property-location

918 S 37th St Omaha, Nebraska, 68105

4 bed β€’ 2 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

Omaha

Guide

Zoning

Market

Guide


Laws


Market Data

$38,000

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 64% occupancy.Projected nightly rate is $204/night at 51% occupancy.

Top 44% of comparables

Top 38% 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.

$37,778

Avg annual revenue

51%

Avg occupancy rate

$204

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

-$10,728

Profit

Revenue

$38,000

Operating Expenses

$16,940

Operating Income

$21,060

Net Effective Rent

$31,788

Profit (Cash Flow)

-$10,728

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-101.2%

Payback Period Days

0