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 Investment Analysis 1078 Highland Ave, Louisville, KY, 40204

8 bed • 4 bath • 20 guests • $575,000

BNB

Calc

Annual Revenue

$174,353

Profit (Cash Flow)

$99,219

Cap Rate

24.0%

Annual Revenue

$174,353

AirDNA projects $1,225/night at 44% occupancy ($196,866). Airbtics projects $918/night at 52% occupancy ($174,352). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $918 rate per night.

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

Percentiles25%50%75%90%
Revenue$87,122$164,888$265,848$470,118
Occupancy39%52%62%90%
Nightly Rate$605$856$1,158$1,410

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
Sleep24 12Beds 8BR 6BA Swepson Retreat KING

No image available

$131,650
$359
94%
861$370❌❌❌Y / Y⭐️ 5 (39)
Historic Mansion, Hot Tub, Fire Pit, Walk to All!

No image available

$392,354
$1,193
89%
74.53$285❌✅❌Y / Y⭐️ 5 (59)
The Downtown Don David

No image available

$200,656
$1,246
44%
84.53$395❌❌❌Y / Y⭐️ 5 (30)
Cinema w/ 4 Suites @ Bungalou + Bourbon Bar

No image available

$301,875
$1,466
56%
882$350❌❌❌Y / Y⭐️ 4.5 (3)
Prime Highlands 8BR 6BA KINGS |.Huge Yard-Parking

No image available

$131,890
$986
36%
862$395❌❌❌Y / Y⭐️ 5 (16)
The Louis on Longest - Prime Louisville Location!

No image available

$115,066
$918
34%
83.53$415❌❌❌Y / Y⭐️ 5 (64)
WHOLE HOUSE-Large Group | Modern | Nulu

No image available

$56,829
$312
47%
742$350❌❌❌Y / Y⭐️ 5 (67)
Sleep-18 7-Bedrooms Louisville Swepson Estate

No image available

$86,585
$235
92%
741$300❌❌❌Y / Y⭐️ 0 (2)
Large 5K Ft Center DownTown By Omni | Large Group

No image available

$103,965
$532
52%
772$450❌❌✅Y / Y⭐️ 5 (48)
King of the Highlands * HUGE 7BR 6BA->Game Room

No image available

$92,797
$700
36%
75.52$275✅❌❌Y / Y⭐️ 5 (91)
Urban Bourbon Loft - hip Germantown, downtown

No image available

$80,348
$595
36%
73.52$295❌❌❌Y / Y⭐️ 5 (131)
The Grand Slam @Nulu Marketplace~4 Units, Sleep 22

No image available

$308,215
$1,190
70%
742$375❌❌❌Y / Y⭐️ 5 (3)
Bourbon Big Shot Mansion

No image available

$154,734
$860
49%
96.52$250❌❌✅Y / Y⭐️ 5 (136)
7Br/4Ba - 4k Ft - Updated Gorgeous Historic Home

No image available

$80,394
$465
46%
73.52$350❌❌✅Y / Y⭐️ 5 (41)
The Paddock Guesthouse

No image available

$131,902
$823
43%
98.52$395❌❌❌Y / Y⭐️ 5 (26)
Stonecote Estate -- Parklike Estate in Louisville

No image available

$255,763
$1,483
47%
763$300✅❌❌Y / Y⭐️ 5 (14)
The Castle

No image available

$182,199
$1,129
44%
85.53$385❌❌❌Y / Y⭐️ 5 (61)
Guesthouse on Story- Bourbon Trail

No image available

$171,494
$880
53%
782$350❌❌✅Y / Y⭐️ 5 (295)
*NEW* The Magnum | 9BR 4BA | Fire Pit ~ Sleep 20+

No image available

$97,568
$818
32%
942$350❌❌❌N / N⭐️ 4.5 (3)
Welcome to the historic Mint Julep Mansion!

No image available

$233,726
$1,139
56%
882$250❌❌❌Y / Y⭐️ 5 (26)
Historical Mansion 7BD Vacation Home in Derby City

No image available

$106,313
$649
44%
752$299❌❌✅Y / Y⭐️ 5 (30)
Band Camp!

No image available

$74,100
$274
73%
732$230❌❌✅Y / Y⭐️ 4.8 (24)
Blushing Pink Manor! Off Frankfort Ave! 8 BR!

No image available

$139,819
$696
53%
852$450❌❌❌Y / Y⭐️ 5 (19)
Stunning 7 Bed Historic Home Steps to Bardstown

No image available

$63,207
$217
66%
731$315❌❌✅Y / Y⭐️ 5 (57)
Mountain views 15 miles from Louisville. Sleeps 20

No image available

$229,414
$1,177
53%
93.52$550✅❌❌Y / Y⭐️ 5 (36)
NULU LOFTS - Urban Bourbon Trail

No image available

$203,643
$856
65%
832$0❌❌❌Y / Y⭐️ 5 (21)
Louisville~Sleeps24~WalknDine~Luxe Amenities~Pets

No image available

$286,337
$1,326
59%
862$0❌✅✅Y / Y⭐️ 5 (24)
5300 SQ FT, Groups Welcome, Modern, Walkable

No image available

$229,201
$615
99%
841$375❌❌❌Y / Y⭐️ 4.7 (3)
The Big Bourbon House - 2 Houses Side by Side

No image available

$296,549
$1,473
54%
962$415❌❌❌Y / Y⭐️ 0 (1)
Sleeps18 9Beds 7BR 4BA Swepson Estate

No image available

$213,824
$642
91%
741$0❌❌❌Y / Y⭐️ 4.7 (6)
Steps to Bardstown - Gorgeous 7 Bed Victorian Home

No image available

$63,612
$316
55%
731$0❌❌✅Y / Y⭐️ 4.6 (21)

Return Metrics

65.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$99,219$198,438$297,657$396,877$496,096$992,193$2,976,579
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$460,000$460,000$460,000$460,000$460,000$460,000$460,000
Down Payment$115,000$115,000$115,000$115,000$115,000$115,000$115,000
Property Appreciation$17,250$35,017$53,318$72,167$91,582$197,751$820,675
Total Return$691,469$808,456$925,975$1,044,044$1,162,679$1,764,945$4,372,255

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

65.59%

Cap Rate

24%

Return on Investment

80.73%

property-location

1078 Highland Ave Louisville, Kentucky, 40204

8 bed • 4 bath • 20 guests

Est. $2,758/mo

Agent

Inquire about this property

Contact Agent

$449,700

Zestimate

Louisville

Guide

Zoning

Market

Guide


Laws


Market Data

349

Airbnb Investor Score

$99,219

Annual Profit

24.0%

Cap Rate

65.6%

Cash on Cash

$174,353

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $1,225/night at 44% occupancy ($196,866.51). Airbtics projects $918/night at 52% occupancy ($174,352).

Top 50% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

35

Airbnb Comparables

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

$162,976

Avg annual revenue

52%

Avg occupancy rate

$918

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

$45k

$160k

$270k

$395k

Sign up to see the data on 35 all comparables

$99,219

Profit

Revenue

$174,353

Operating Expenses

$36,346

Operating Income

$138,007

Mortgage & Taxes

$38,788

Profit (Cash Flow)

$99,219

$151,250

Cash Investment

Down Payment

$115,000

Renos & Furnishing

$19,000

Closing Costs

$17,250

Total

$151,250

DSCR Ratio

Strong

3.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

65.59%

Cap Rate

24%

Profit (Cummulative)

$99,219

$460,000

$19,000

$17,250

$0

Total Gain

$122,118

STR Tax Calculator (USA)

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 est deduction will be...

Deductible mortgage interest

$27,290

Deductible property tax

$5,692

Your total deduction

$28,650

Your adjusted annual income

$150,000 - $28,650 = $121,350


Taxes on $121,350 (30%)

$36,405

Your old tax bill

$45,000

Your new tax bill

$36,405


Estimated tax savings

$8,595

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,924 sqft

Year built:

1918

Size:

4,200 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Forced air, Electric, Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: -
  • Lot size: 5,924 sqft
  • Building area: 4,200 sqft
  • Garage: No
  • Heating: Forced air, electric, gas
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central
  • View: -
  • Parking: Off-street, On-street
  • Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
  • Price per square foot: $107

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 022J01800000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2020
  • Assessed Value: $205,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $449,700


Schools

  • Middle School: Meyzeek Middle School with 7/10 star rating