BNBCalc Short Term Rental Investment Analysis 16 W 9th St, Newport, KY 41071

2 bed • 1 bath • 6 guests • $259,000

BNB

Calc

Annual Revenue

$16,334

Profit (Cash Flow)

-$16,941

Cap Rate

0.2%

Annual Revenue

$16,334

AirDNA projects $129/night at 50% occupancy ($23,558). Airbtics projects $104/night at 43% occupancy ($16,333). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 43% occupancy rate, $104 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,233	$18,298	$23,005	$31,457
Occupancy	31%	46%	50%	53%
Nightly Rate	$83	$103	$119	$155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Covington Corner Haus Upper Unit• clean & stylish	$23,029	$121	52%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (103)
✨COZY Cottage Meets Convenience w/ON SITE PARKING🔥	$27,296	$113	66%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Newly Renovated Home in the Heart of Newport	$25,605	$159	44%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Nice 2 bed apartment. Free St. parking	$15,285	$87	48%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (107)
Spacious House in the Heart of Newport	$12,907	$82	43%	2	3	3	$0	❌	❌	❌	N / Y	⭐️ 5 (22)
Monmouth Loft 4 \| Walk to Shops	$11,386	$61	51%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Monmouth Loft 3 \| Heart of Newport	$12,905	$60	50%	2	1	1	$87	❌	❌	❌	Y / Y	⭐️ 4.5 (9)

Return Metrics

-25.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$16,940	-$33,881	-$50,822	-$67,763	-$84,704	-$169,409	-$508,229
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$207,200	$207,200	$207,200	$207,200	$207,200	$207,200	$207,200
Down Payment	$51,800	$51,800	$51,800	$51,800	$51,800	$51,800	$51,800
Property Appreciation	$7,770	$15,773	$24,016	$32,506	$41,251	$89,074	$369,660
Total Return	$249,829	$240,891	$232,193	$223,742	$215,547	$178,664	$120,431

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.73%

Cap Rate

0.2%

Return on Investment

-10.06%

16 W 9th St Newport, KY, 41071

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,242/mo

This property is for sale!

Contact Agent

-110

Airbnb Investor Score

-$16,940

Annual Profit

0.2%

Cap Rate

-25.7%

Cash on Cash

$16,334

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $129/night at 50% occupancy.Projected nightly rate is $104/night at 43% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$16,566

Avg annual revenue

43%

Avg occupancy rate

$104

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

$10k

$15k

$20k

$30k

-$16,941

Profit

Revenue

$16,334

Operating Expenses

$15,803

Operating Income

$530

Mortgage & Taxes

$17,471

Profit (Cash Flow)

-$16,941

$65,820

Cash Investment

Down Payment

$51,800

Renos & Furnishing

$6,250

Closing Costs

$7,770

Total

$65,820

DSCR Ratio

Weak

0.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-25.73%

Cap Rate

0.2%

Return on Investment

-10.06%

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

$12,292

Deductible property tax

$2,564

Your total deduction

$43,462

Your adjusted annual income

$150,000 - $43,462 = $106,538

Taxes on $106,538 (30%)

$31,961

Your old tax bill

$45,000

Your new tax bill

$31,961

Estimated tax savings

$13,039

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

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: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -