BNBCalc Short Term Rental Investment Analysis 241 Wright St, Frankfort, KY, 40601

5 bed • 4 bath • 10 guests • $90,000

BNB

Calc

Annual Revenue

$102,940

Profit (Cash Flow)

$69,807

Cap Rate

84.3%

Annual Revenue

$102,940

AirDNA projects $845/night at 76% occupancy ($234,559). Airbtics projects $542/night at 52% occupancy ($102,940). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, $542 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,749	$90,668	$173,538	$229,003
Occupancy	39%	53%	61%	68%
Nightly Rate	$288	$462	$767	$907

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Parliament Penthouse: 6 Bedrooms + 5 Baths	$135,222	$765	48%	6	5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (36)
Senate Floor: 5 Bedroom + 5 Bath on Bourbon Trail	$117,201	$775	41%	5	5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (16)
Kentucky Bleu/Capitol Views/ 7min to Buffalo Trace	$62,057	$410	40%	5	3	1	$265	❌	❌	❌	Y / Y	⭐️ 5 (62)
Bourbon Trio: Group Stay - Walk the Town	$237,682	$645	98%	4	3	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (10)
Downtown Frankfort, Bourbon Trail & Historic home	$65,098	$273	64%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (70)
The Julep - Cozy yet spacious, near local hotspots	$72,899	$374	53%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (137)
Heart of the Trails	$42,118	$165	68%	4	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Bennett House	$78,642	$359	59%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (52)
The Field House by Castle & Key	$139,110	$742	50%	5	3.5	1	$195	✅	❌	❌	Y / Y	⭐️ 5 (39)
Walk to Dtown Frankfort/1.5mi to Buffalo Trace	$148,644	$883	45%	6	4	2	$345	❌	❌	❌	Y / Y	⭐️ 5 (18)
4mi to Buffalo Trace/ 5br Farmhouse/Canoe KY 5mi	$64,281	$490	32%	5	2.5	1	$280	❌	❌	❌	Y / Y	⭐️ 5 (8)
Dream farmhouse-in heart of horse&bourbon country	$155,789	$802	53%	4	3	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (45)
Large Family Gatherings and Bourbon Tours	$85,838	$431	54%	5	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (118)
Stay Near Buffalo Trace-Hot Tub& Fire Pit	$75,107	$322	61%	4	2.5	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (32)
The Woodford House: 7 distilleries w/in 25 min!	$68,602	$266	70%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (63)
Cabin+Bunkhouse Sleeps 25 near Lou/Lex *Like-New!	$127,055	$897	38%	5	4	2	$325	❌	✅	✅	Y / Y	⭐️ 5 (80)
Welcome to The Bourbon Nest!	$35,968	$293	33%	4	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (24)
Frankfort Country Home - Family, Horses, Bourbon	$58,920	$267	59%	4	2.5	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (119)
NEW Home in Frankfort on 70 acres	$76,685	$582	36%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lux Bourbon Trail, games, hot tub, near LOU LEX	$77,958	$478	44%	4	3.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (36)
Luxury Lodge in the heart of the Bluegrass	$170,249	$1,268	36%	5	4	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (64)
Kentucky Bourbon Bungalow	$43,802	$173	68%	4	2	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (21)
Broadway Living History Museum/Entertainment Dist.	$61,519	$255	65%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (90)
Historic Manor! Fishing, Hot Tub, Game Rm, Fire Pi	$219,483	$1,079	55%	6	5	3	$395	❌	✅	✅	Y / Y	⭐️ 5 (27)
Bourbon Trail Beauty	$152,525	$778	53%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luxe Farm\|4KingBeds\|HotTub\|Games\|Trails	$206,259	$1,005	56%	5	3.5	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (34)
Luxury Log Cabin 10 minutes from Frankfort, KY	$104,845	$717	39%	4	2	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (10)
Raven Fox Farm-nestled in the Kentucky Bluegrass	$127,990	$538	65%	5	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (48)
Your Home Away from Home	$49,074	$208	64%	5	2.5	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (204)
Lodge Hill	$84,422	$378	60%	4	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Spacious Frankfort Retreat on Bourbon Trail!	$80,637	$272	81%	4	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (6)
The Sawyer House	$63,702	$295	59%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Bourbon TrailSaunaKeeneland	$31,730	$214	39%	4	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Bourbon by the Lake	$80,556	$310	71%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Bluegrass Crossing	$50,399	$261	51%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
Midway Retreat	$110,145	$789	38%	4	3	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (14)
Family-Friendly Versailles House: 12 Mi to UK!	$122,782	$550	59%	5	3	2	$207	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Sugar Hill Farm - Pool	$63,635	$447	37%	4	3	1	$258	✅	❌	❌	Y / Y	⭐️ 4.5 (25)

Return Metrics

207.14% 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)	$69,807	$139,614	$209,421	$279,228	$349,035	$698,070	$2,094,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Down Payment	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000	$18,000
Property Appreciation	$2,700	$5,481	$8,345	$11,295	$14,334	$30,952	$128,453
Total Return	$162,507	$235,095	$307,766	$380,523	$453,369	$819,022	$2,312,663

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

207.14%

Cap Rate

84.3%

Return on Investment

217.77%

241 Wright St Frankfort, Kentucky, 40601

5 bed • 4 bath • 10 guests

Purchase Price

Est. $432/mo

Inquire about this property

Contact Agent

1271

Airbnb Investor Score

$69,807

Annual Profit

84.3%

Cap Rate

207.1%

Cash on Cash

$102,940

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $845/night at 76% occupancy.Projected nightly rate is $542/night at 52% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$98,946

Avg annual revenue

52%

Avg occupancy rate

$542

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

$100k

$165k

$240k

$69,807

Profit

Revenue

$102,940

Operating Expenses

$27,062

Operating Income

$75,878

Mortgage & Taxes

$6,071

Profit (Cash Flow)

$69,807

$33,700

Cash Investment

Down Payment

$18,000

Renos & Furnishing

$13,000

Closing Costs

$2,700

Total

$33,700

DSCR Ratio

Strong

12.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

207.14%

Cap Rate

84.3%

Return on Investment

217.77%

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

$4,271

Deductible property tax

$891

Your total deduction

-$59,097

Your adjusted annual income

$150,000 - -$59,097 = $209,097

Taxes on $209,097 (30%)

$62,729

Your old tax bill

$45,000

Your new tax bill

$62,729

Estimated tax savings

-$17,729

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com