BNBCalc.com Investment Analysis Report of 1455 Kurtz Ave
2 bed • 2 bath • 6 guests • $185,000
BNB
Calc
Return Metrics
76.99% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation Assumption:
3%
Revenue Appreciation Assumption:
0%
Cash on Cash Return
76.99%
Cap Rate
27.15%
Return on Investment
92.01%
Annual Revenue
$73,466
AirDNA projects $152/night at 37% occupancy ($20,541). Airbtics projects $145/night at 52% occupancy ($27,539). Airbtics predicts this property will perform in the in the 49% revenue percentile.
Revenue Percentile
| Percentiles | 25% | 50% | 75% | 90% |
|---|---|---|---|---|
| Revenue | $12,691 | $20,357 | $42,880 | $72,888 |
| Occupancy | 36% | 44% | 69% | 84% |
| Nightly Rate | $94 | $123 | $165 | $231 |
Seasonality (Profits by Month)
Airbnb Comparables
| Airbnb name | Revenue | $/Night | Occupancy | Beds | Baths | Guests | Night | Cleaning | Pool | H.Tub | Pets | W/D | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$26,703 | $114 | 64 % | 2 | 1 | 5 | 1 | $0 | ❌ | ❌ | ❌ | N / Y | ⭐️ 5 (397) | Profile | |
$16,816 | $101 | 40 % | 2 | 1 | 4 | 1 | $70 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.7 (337) | Profile | |
$20,567 | $117 | 47 % | 2 | 1 | 5 | 2 | $40 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (36) | Profile | |
$26,982 | $88 | 70 % | 2 | 1 | 7 | 2 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (71) | Profile | |
$39,104 | $230 | 45 % | 2 | 1 | 4 | 2 | $40 | ❌ | ❌ | ❌ | N / Y | ⭐️ 5 (134) | Profile | |
$32,804 | $89 | 97 % | 2 | 1 | 4 | 3 | $79 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (64) | Profile | |
$24,934 | $148 | 43 % | 2 | 1 | 6 | 2 | $90 | ❌ | ❌ | ✅ | N / N | ⭐️ 4.7 (23) | Profile | |
$25,451 | $123 | 55 % | 2 | 1 | 5 | 2 | $25 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (51) | Profile | |
$33,079 | $204 | 44 % | 2 | 1 | 6 | 2 | $50 | ❌ | ❌ | ❌ | Y / N | ⭐️ 5 (13) | Profile | |
$26,883 | $113 | 65 % | 2 | 1 | 5 | 3 | $0 | ❌ | ❌ | ❌ | N / Y | ⭐️ 5 (151) | Profile | |
$38,356 | $202 | 50 % | 2 | 1 | 4 | 2 | $89 | ❌ | ❌ | ❌ | N / Y | ⭐️ 4.9 (88) | Profile | |
$20,932 | $133 | 42 % | 2 | 1 | 4 | 2 | $65 | ❌ | ❌ | ✅ | Y / N | ⭐️ 5 (9) | Profile | |
$21,150 | $130 | 44 % | 2 | 1 | 5 | 2 | $70 | ❌ | ❌ | ✅ | Y / N | ⭐️ 4.8 (19) | Profile | |
$17,575 | $84 | 55 % | 2 | 1 | 4 | 1 | $50 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (11) | Profile | |
$29,842 | $475 | 16 % | 2 | 1 | 4 | 2 | $50 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (29) | Profile | |
$25,590 | $98 | 68 % | 2 | 1 | 6 | 30 | $200 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 3.5 (4) | Profile | |
$23,226 | $178 | 35 % | 2 | 1 | 5 | 2 | $50 | ❌ | ❌ | ✅ | N / N | ⭐️ 4.2 (8) | Profile | |
$21,213 | $161 | 36 % | 2 | 1 | 7 | 1 | $0 | ❌ | ❌ | ❌ | N / Y | ⭐️ 4.6 (5) | Profile | |
$17,335 | $128 | 37 % | 2 | 1 | 6 | 2 | $250 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.2 (6) | Profile | |
$32,163 | $126 | 69 % | 2 | 1 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (8) | Profile | |
$21,075 | $132 | 40 % | 2 | 1 | 6 | 3 | $80 | ❌ | ❌ | ✅ | N / Y | ⭐️ 4.8 (43) | Profile | |
$30,419 | $89 | 77 % | 2 | 1 | 7 | 2 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (41) | Profile | |
$32,622 | $89 | 98 % | 2 | 1 | 4 | 3 | $79 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (27) | Profile | |
$74,238 | $245 | 78 % | 2 | 1 | 6 | 1 | $40 | ❌ | ❌ | ❌ | N / Y | ⭐️ 5 (92) | Profile | |
$20,862 | $95 | 60 % | 2 | 1 | 4 | 30 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (5) | Profile | |
$14,991 | $130 | 31 % | 2 | 1 | 5 | 2 | $40 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (6) | Profile | |
$21,740 | $198 | 30 % | 2 | 1 | 6 | 2 | $50 | ❌ | ❌ | ✅ | Y / N | ⭐️ 0 (0) | Profile | |
$31,322 | $94 | 86 % | 2 | 1 | 4 | 2 | $75 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (10) | Profile | |
$21,614 | $69 | 84 % | 2 | 1 | 5 | 2 | $100 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (3) | Profile | |
$8,323 | $65 | 35 % | 2 | 1 | 4 | 30 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 0 (0) | Profile | |
$12,690 | $289 | 12 % | 2 | 1 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 0 (0) | Profile | |
$57,021 | $380 | 41 % | 2 | 3 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (8) | Profile | |
$8,563 | $60 | 39 % | 2 | 1 | 4 | 60 | $300 | ❌ | ❌ | ❌ | N / N | ⭐️ 5 (2) | Profile | |
$9,325 | $98 | 26 % | 2 | 1 | 7 | 2 | $60 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (76) | Profile | |
$18,056 | $123 | 40 % | 2 | 1 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (155) | Profile | |
$25,769 | $88 | 80 % | 2 | 1 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (9) | Profile | |
$38,531 | $121 | 87 % | 2 | 1 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.8 (6) | Profile | |
$52,946 | $182 | 78 % | 2 | 2 | 6 | 30 | $100 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.8 (7) | Profile | |
$11,346 | $141 | 22 % | 2 | 1 | 4 | 30 | $100 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (3) | Profile | |
$10,340 | $94 | 30 % | 2 | 1 | 5 | 2 | $35 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 0 (4) | Profile |
Operating Expenses
Monthly Expenses
$1,935
Annual Expenses
$23,230
Utilities
$440
Internet + TV
$100
Water/Sewer
$70
Garbage
$50
Electric
$115
Gas
$55
Other
$50
Maintenance
$1,312
Property Insurance
$150
HOA
$0
Landscaping
$150
Ongoing Repairs
$150
Supplies
$150
Software
$50
Pest Control
$50
Permits
$0
Other
$0
Cleaning Cost
$612
Management & Platform Fees
$183
Platform Fee (i.e. Airbnb)
$183
Property Manager Fee
$0
Mortgage & Taxes
Monthly Mortgage & Tax
$1,039
Annual Mortgage & Tax
$12,468
Downpayment
Purchase Price
$185,000
Percent Down
20%
Total Downpayment
$37,000
Total Loan Amount
$148,000
Mortgage Payment
Mortgage Length
30 years
Interest Rate
6%
Monthly Loan Payment
$887
Property Tax and PMI
Property Tax Yearly
0.99%
Property Tax Monthly
$153
Mortgage Insurance (PMI)
0%
Property Details
General Info
Lot size:
8,189 sqft
Year built:
1903
Size:
312 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|
| 434 S Quincy St | 2 | 1 | 894 | 4,966 | 1903 | $0 | 0 |
| 115 N Irwin Ave | 3 | 1 | 1,011 | 8,799 | 1908 | $131,500 | 0 |
| Chicago St | 4 | 2 | 0 | 4,400 | 1908 | $800,000 | 116 |
| 812 Cass St | 4 | 2 | 2,244 | 5,881 | 1923 | $340,000 | 0 |
| 1017 Chicago St | 3 | 2 | 0 | 7,231 | 1953 | $800,000 | 0 |
| 1593 Cedar St | 3 | 1 | 1,008 | 8,668 | 1928 | $50,000 | 0 |
| 1641 Juniper Dr | 3 | 3 | 1,660 | 7,449 | 1966 | $0 | 0 |
| 1021 Chicago St | 1 | 1 | 0 | 4,400 | 1938 | $800,000 | 116 |
| 311 S Henry St | 3 | 1 | 1,288 | 6,490 | 1955 | $250,000 | 40 |
| 1402 Eliza St | 2 | 1 | 928 | 4,617 | 1942 | $52,000 | 0 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size:8,189 sqft
- Building area: 312 sqft
- Garage: 312 sqft
- Heating: None
- Pool: No
- Fireplaces: 0
- Basem*nt:
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 17 1081
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $94,100
- County Est. Land Value: -
- Assessed Land Value: $20,400
- County Est. Structure Value: -
Market Estimate: $427,258
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/13/20 | $88,000 | 96% | Lupita Rodriguez |
| 01/23/18 | $0 | 0% | Jeanne M Wauters, Lisa M Conant |
Ownership
- Name: Lupita Rodriguez
- Owner Occupied: Yes
- Owner Mailing Address: 1455 Kurtz Ave, Green Bay, Wi 54301
- Years Owned: 48
- Home Equity: $34,237
- Mortgage Balance Remaining: $85,063
- Financed amount: 0%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Forclosure: No
Tax Calculator
Tax Calculator
Example Income
$150,000
Example Income Tax Rate
30%
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$8,780
Deductible property tax
$1,831
Est. Depreciation Value
$31,348
Profit on this property
$50,235
Your total deduction
-$8,275
So, your new taxable income is your previous income minus your total deduction ($150,000 - -$8,275)
$158,275
Your old tax bill
$45,000
Your new tax bill
$47,482
Estimated tax savings
-$2,482
2 bed • 2 bath • 6 guests • $185,000
$197,300
Zestimate
Est. $896/mo
Annual Revenue
$73,466
Profit (Cash Flow)
$37,767
Cap Rate
27.2%
Annual Revenue
$73,466
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $152/night at 37% occupancy ($20,541). Airbtics projects $145/night at 52% occupancy ($27,539).
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$73,466
$73,466
25%
50%
75%
90%
100%
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
| Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$26,703 | $114 | 64 % | 2 | 1 | 5 | 1 | $0 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 5 (397) | Profile | |
$16,816 | $101 | 40 % | 2 | 1 | 4 | 1 | $70 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (337) | Profile | |
$20,567 | $117 | 47 % | 2 | 1 | 5 | 2 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (36) | Profile | |
$26,982 | $88 | 70 % | 2 | 1 | 7 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (71) | Profile | |
$39,104 | $230 | 45 % | 2 | 1 | 4 | 2 | $40 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 5 (134) | Profile |
Return Metrics
76.99% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
76.99%
Cap Rate
27.15%
Tax Calculator
On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.
Your current annual Income
Your income tax rate
%
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$8,780
Deductible property tax
$1,831
Your total deduction
-$8,275
Your adjusted annual income
$150,000 - -$8,275 = $158,275
Taxes on $158,275 (30%)
$47,482
Your old tax bill
$45,000
Your new tax bill
$47,482
Estimated tax savings
-$2,482
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com
