BNBCalc Short Term Rental Investment Analysis 1132 Murphy Ridge Rd, Strunk, KY, 42649

1 bed • 1 bath • 1 guests • $89,900

BNB

Calc

Annual Revenue

$25,940

Profit (Cash Flow)

$7,997

Cap Rate

9.9%

Annual Revenue

$25,940

AirDNA projects $110/night at 41% occupancy ($16,472). Airbtics projects $107/night at 43% occupancy ($16,804). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,960	$15,274	$26,868	$43,689
Occupancy	28%	39%	53%	76%
Nightly Rate	$83	$102	$134	$153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Birdsong cabin	$12,238	$64	50%	1	2	2	$25	❌	❌	❌	N / Y	⭐️ 4.8 (62)
Creekside Adventures	$25,514	$102	66%	1	2	1	$25	✅	❌	❌	Y / Y	⭐️ 5 (178)
John L. Wright Cabin	$29,486	$95	82%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (58)
Charming House	$15,320	$100	40%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 4.8 (28)
A Curious Cottage in Daniel Boone National Forest	$12,603	$116	28%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 5 (24)
New Blue Cozy Cottage	$10,729	$114	24%	1	1	1	$65	❌	❌	❌	N / N	⭐️ 5 (43)
The Bear’s Den	$22,605	$89	68%	1	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (208)
New Red Cozy Cottage	$10,450	$102	25%	1	1	1	$65	❌	❌	❌	N / N	⭐️ 4.8 (53)
Baby blue cottage	$7,650	$68	29%	1	1	1	$22	❌	❌	❌	N / N	⭐️ 4.8 (17)
Country Cottage	$7,960	$75	29%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
Water front cabin on Cumberland river	$23,051	$148	41%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 5 (6)
Williamsburg Poolside Homestead	$15,338	$100	38%	1	1	1	$55	✅	✅	❌	N / Y	⭐️ 4.9 (462)
Cozy Cabin at GoodSoil Farms	$16,805	$61	70%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (163)
Minutes from Trails/pioneer tn	$27,669	$140	54%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.9 (50)
Cozy Cumberland Cabin	$24,671	$155	43%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 5 (273)
The Ambleside Cottage	$23,951	$66	96%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (225)
Hurst Haven	$30,777	$95	87%	1	1	3	$35	❌	❌	✅	Y / Y	⭐️ 5 (16)
Big Ridge Road - Breathtaking Sunset Views	$24,450	$152	41%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (5)
little cabin by the Cumberland	$17,934	$140	35%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (4)
Big Ridge Tiny Cabins #2	$9,399	$107	24%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (10)
Big Ridge Tiny Cabin Rentals	$9,801	$103	26%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (9)
Couples Cabin near Cumberland Falls	$25,209	$168	41%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 4.9 (8)
Little House by the Pond	$12,532	$110	30%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (48)
Jewel’s Covered Wagon	$4,665	$75	17%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Charlotte's Web	$8,106	$82	27%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (4)
Duplex B	$19,215	$175	30%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

32.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,997	$15,994	$23,992	$31,989	$39,987	$79,974	$239,924
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$71,920	$71,920	$71,920	$71,920	$71,920	$71,920	$71,920
Down Payment	$17,980	$17,980	$17,980	$17,980	$17,980	$17,980	$17,980
Property Appreciation	$2,697	$5,474	$8,336	$11,283	$14,318	$30,918	$128,310
Total Return	$100,594	$111,369	$122,228	$133,173	$144,206	$200,792	$458,134

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.08%

Cap Rate

9.88%

Return on Investment

46.44%

1132 Murphy Ridge Rd Strunk, Kentucky, 42649

1 bed • 1 bath • 1 guests

Purchase Price

Est. $431/mo

Inquire about this property

Contact Agent

$89,900

Zestimate

132

Airbnb Investor Score

$2,823

Annual Profit

9.9%

Cap Rate

32.1%

Cash on Cash

$25,940

Annual Revenue

BNBCalc predicts this property will get $107 per night with 43% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 24% of comparables

Avg Daily Rate

Top 24% of comparables

Seasonality

26 Airbnb Comparables

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

$17,235

Avg annual revenue

43%

Avg occupancy rate

$107

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

$15k

$20k

$30k

$7,997

Profit

Revenue

$25,940

Operating Expenses

$17,052

Operating Income

$8,887

Mortgage & Taxes

$890

Profit (Cash Flow)

$7,997

$24,927

Cash Investment

Down Payment

$17,980

Renos & Furnishing

$4,250

Closing Costs

$2,697

Total

$24,927

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.08%

Cap Rate

9.88%

Return on Investment

46.44%

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

$4,267

Deductible property tax

$890

Your total deduction

$6,670

Your adjusted annual income

$150,000 - $6,670 = $143,330

Taxes on $143,330 (30%)

$42,999

Your old tax bill

$45,000

Your new tax bill

$42,999

Estimated tax savings

$2,001

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:

0.87 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.87 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 158000002403

Flood Zone: No

Tax Info

Year Assessed: 2020

Assessed Value: $40,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $81,000

Schools

Elementary School: Pine Knot Elementary School with 7/10 star rating
Middle School: Mccreary County Middle School with 3/10 star rating
High School: Mccreary Central High School with 4/10 star rating