BNBCalc Short Term Rental Investment Analysis 2051 Prestwick Pl, Henryville, IN 47126

4 bed • 3 bath • 12 guests • $464,900

BNB

Calc

Annual Revenue

$62,274

Profit (Cash Flow)

$35,896

Cap Rate

8.7%

Annual Revenue

$62,274

AirDNA projects $338/night at 58% occupancy ($71,602). Airbtics projects $275/night at 62% occupancy ($62,274). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 62% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,359	$65,031	$71,306	$77,313
Occupancy	51%	57%	74%	86%
Nightly Rate	$200	$252	$324	$436

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Skyline View Retreat-Sunrises & Beautiful evenings	$72,731	$432	46%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Charming 4 bedroom home minutes from Downtown!	$41,065	$220	51%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
Family & Dog Friendly Stay 15 mins to St. Matthews	$64,841	$206	86%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Charming Historic Cottage minutes from LOU!	$38,350	$169	62%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
The Riverhouse w/ a waterfront view	$54,241	$285	52%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
The River House	$67,032	$333	55%	4	4	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (206)
Louisville Getaway - Main House	$76,362	$475	41%	4	4	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (11)
Charlestown Gem - Whole House Rental	$32,477	$138	59%	4	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Stone Creek Cabin Retreat	$85,874	$297	79%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (268)
Cottage in Louisville,KY on Scenic River Rd	$65,222	$198	90%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (131)

Return Metrics

30.5% 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)	$35,895	$71,791	$107,687	$143,583	$179,479	$358,959	$1,076,878
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$371,920	$371,920	$371,920	$371,920	$371,920	$371,920	$371,920
Down Payment	$92,980	$92,980	$92,980	$92,980	$92,980	$92,980	$92,980
Property Appreciation	$13,947	$28,312	$43,108	$58,349	$74,046	$159,886	$663,534
Total Return	$514,742	$565,004	$615,696	$666,832	$718,426	$983,746	$2,205,313

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.5%

Cap Rate

8.71%

Return on Investment

46.23%

2051 Prestwick Pl Henryville, IN, 47126

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,230/mo

This property is for sale!

Contact Agent

118

Airbnb Investor Score

$9,137

Annual Profit

8.7%

Cap Rate

30.5%

Cash on Cash

$62,274

Annual Revenue

BNBCalc predicts this property will get $275 per night with 62% occupancy, putting it in the top 55% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% 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.

$59,819

Avg annual revenue

62%

Avg occupancy rate

$275

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

$30k

$50k

$65k

$85k

$35,896

Profit

Revenue

$62,274

Operating Expenses

$21,776

Operating Income

$40,498

Mortgage & Taxes

$4,603

Profit (Cash Flow)

$35,896

$117,677

Cash Investment

Down Payment

$92,980

Renos & Furnishing

$10,750

Closing Costs

$13,947

Total

$117,677

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.5%

Cap Rate

8.71%

Return on Investment

46.23%

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

$22,065

Deductible property tax

$4,603

Your total deduction

$38,403

Your adjusted annual income

$150,000 - $38,403 = $111,597

Taxes on $111,597 (30%)

$33,479

Your old tax bill

$45,000

Your new tax bill

$33,479

Estimated tax savings

$11,521

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -