210 Montgomery Ave Versailles, Kentucky, 40383
4 bed • 3 bath • 12 guests
Est. $2,662/mo
Inquire about this property
Contact Agent
$499,400
Zestimate
Airbnb Investor Score
-$244
Annual Profit
6.7%
Cap Rate
-0.2%
Cash on Cash
$58,468
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $359/night at 26% occupancy.Projected nightly rate is $276/night at 58% occupancy.
Top 53% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$56,668
Avg annual revenue
58%
Avg occupancy rate
$276
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$110k
$155k
Sign up to see the data on 40 all comparables
-$244
Profit
Revenue
$58,468
Operating Expenses
$21,281
Operating Income
$37,187
Mortgage & Taxes
$37,432
Profit (Cash Flow)
-$244
$138,377
Cash Investment
Down Payment
$110,980
Renos & Furnishing
$10,750
Closing Costs
$16,647
Total
$138,377
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.17%
Cap Rate
6.7%
STR Tax Calculator (USA)
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
$26,336
Deductible property tax
$5,494
Your total deduction
$56,701
Your adjusted annual income
$150,000 - $56,701 = $93,299
Taxes on $93,299 (30%)
$27,990
Your old tax bill
$45,000
Your new tax bill
$27,990
Estimated tax savings
$17,010
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:
0.69 sqft
Year built:
1877
Size:
3,695 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.69 sqft
- Building area: 3,695 sqft
- Garage: Yes
- Heating: Electric, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Electric
- View: -
- Parking: Off Street, Other, Driveway, Detached, Garage Faces Front, Attached Carport
- Amenities: Dishwasher, Electric Water Heater, Oven, Refrigerator
- Price per square foot: $135
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 30600900600
- Flood Zone: No
Tax Info
- Year Assessed: 2020
- Assessed Value: $236,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $499,400
Schools
- Elementary School: Southside Elementary School with 5/10 star rating
- Middle School: Woodford County Middle School with 6/10 star rating
- High School: Woodford County High School with 6/10 star rating