BNBCalc Short Term Rental Investment Analysis 2111 Fawcett Hill Rd, New Albany, IN 47150

3 bed • 2 bath • 9 guests • $259,000

BNB

Calc

Annual Revenue

$31,071

Profit (Cash Flow)

-$4,119

Cap Rate

5.2%

Annual Revenue

$31,071

AirDNA projects $181/night at 47% occupancy ($31,071). Airbtics projects $213/night at 50% occupancy ($38,898). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 47% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,479	$29,728	$39,900	$107,994
Occupancy	39%	49%	55%	62%
Nightly Rate	$142	$162	$193	$466

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Albany IN Newly renovated Entire House 3BR 2BA	$27,999	$141	45%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (156)
The Daisy	$16,804	$166	26%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (12)
Historic Home 10mi from KY Derby	$35,823	$165	59%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4 (1)
Cozy 3B 1.5B:18 mins to Highland Festival Grounds	$67,179	$466	37%	3	2	1	$125	❌	❌	❌	N / Y	⭐️ 5 (5)
Logan’s Landing	$26,586	$148	47%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Remodeled home in New Albany	$16,827	$121	38%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming bungalow in NA	$20,658	$100	53%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 0 (0)
Pet-Friendly New Albany Home < 7 Mi to Louisville!	$101,275	$469	56%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Charming Retreat: 5 Mins from Main St & Louisville	$41,837	$203	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Newly Renovated Downtown Home: Fantastic Location	$54,956	$159	92%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-6.05% 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)	-$4,119	-$8,238	-$12,357	-$16,477	-$20,596	-$41,192	-$123,578
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	$262,650	$266,534	$270,658	$275,029	$279,655	$306,881	$505,082

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.05%

Cap Rate

5.15%

Return on Investment

9.1%

2111 Fawcett Hill Rd New Albany, IN, 47150

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,242/mo

This property is for sale!

Contact Agent

-13

Airbnb Investor Score

-$4,119

Annual Profit

5.2%

Cap Rate

-6.1%

Cash on Cash

$31,071

Annual Revenue

BNBCalc predicts this property will get $213 per night with 50% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$40,994

Avg annual revenue

50%

Avg occupancy rate

$213

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

$15k

$45k

$70k

$100k

-$4,119

Profit

Revenue

$31,071

Operating Expenses

$17,719

Operating Income

$13,352

Mortgage & Taxes

$17,471

Profit (Cash Flow)

-$4,119

$68,070

Cash Investment

Down Payment

$51,800

Renos & Furnishing

$8,500

Closing Costs

$7,770

Total

$68,070

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.05%

Cap Rate

5.15%

Return on Investment

9.1%

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

$30,951

Your adjusted annual income

$150,000 - $30,951 = $119,049

Taxes on $119,049 (30%)

$35,715

Your old tax bill

$45,000

Your new tax bill

$35,715

Estimated tax savings

$9,285

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: -