BNBCalc Short Term Rental Investment Analysis 2524 W Euclid Ave, Ashland, KY 41102

2 bed • 1 bath • 6 guests • $174,000

BNB

Calc

Annual Revenue

$18,529

Profit (Cash Flow)

-$9,297

Cap Rate

1.4%

Annual Revenue

$18,529

AirDNA projects $89/night at 57% occupancy ($18,528). Airbtics projects $84/night at 67% occupancy ($20,555). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $89 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,088	$20,041	$28,015	$33,816
Occupancy	62%	66%	74%	82%
Nightly Rate	$72	$78	$96	$104

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roosevelt Retreat - 2BR, 2 Bath Craftsman	$19,395	$79	58%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (76)
Hampton Cottage	$25,198	$74	88%	2	2	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
Cozy 2 bed 1 bath home, minutes from everything!	$23,931	$75	78%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (109)
Cozy Cottage	$19,406	$64	76%	2	1	2	$78	❌	❌	❌	Y / Y	⭐️ 5 (89)
Centrally located 2 bedroom, 1 bath home. 3 Beds.	$24,477	$70	85%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
COZY, QUAINT AND CLOSE TO TOWN!	$11,634	$75	40%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (193)
WHY GET A HOTEL ROOM?	$17,500	$69	61%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (148)
Cheerful home with deck, large backyard & firepit!	$30,437	$133	62%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (10)
2 Bedroom 2 Bath Home Ashland KY	$28,198	$107	72%	2	2	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
Chadwick Cottage	$25,137	$101	68%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
SkyOx Homes-Mid Century Haven Downstairs Apartment	$23,143	$93	64%	2	1	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
2 King Beds at Country Club Cabana	$21,250	$79	64%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.8 (16)
Boho Beauty Close to KDMC&Cabell	$23,860	$99	63%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
The Paddock Modern Home	$21,301	$78	66%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (10)
SkyOx Homes- Timeless Charm Downstairs Apartment	$19,189	$69	67%	2	1	5	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

-20.09% 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)	-$9,297	-$18,594	-$27,892	-$37,189	-$46,487	-$92,974	-$278,922
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$139,200	$139,200	$139,200	$139,200	$139,200	$139,200	$139,200
Down Payment	$34,800	$34,800	$34,800	$34,800	$34,800	$34,800	$34,800
Property Appreciation	$5,220	$10,596	$16,134	$21,838	$27,713	$59,841	$248,343
Total Return	$169,922	$166,001	$162,242	$158,648	$155,226	$140,867	$143,421

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.09%

Cap Rate

1.4%

Return on Investment

-5.11%

2524 W Euclid Ave Ashland, KY, 41102

2 bed • 1 bath • 6 guests

Purchase Price

Est. $835/mo

This property is for sale!

Contact Agent

-84

Airbnb Investor Score

-$9,297

Annual Profit

1.4%

Cap Rate

-20.1%

Cash on Cash

$18,529

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $89/night at 57% occupancy.Projected nightly rate is $84/night at 67% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$22,270

Avg annual revenue

67%

Avg occupancy rate

$84

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

$25k

$30k

-$9,297

Profit

Revenue

$18,529

Operating Expenses

$16,089

Operating Income

$2,440

Mortgage & Taxes

$11,737

Profit (Cash Flow)

-$9,297

$46,270

Cash Investment

Down Payment

$34,800

Renos & Furnishing

$6,250

Closing Costs

$5,220

Total

$46,270

DSCR Ratio

Weak

0.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.09%

Cap Rate

1.4%

Return on Investment

-5.11%

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

$8,258

Deductible property tax

$1,723

Your total deduction

$27,398

Your adjusted annual income

$150,000 - $27,398 = $122,602

Taxes on $122,602 (30%)

$36,781

Your old tax bill

$45,000

Your new tax bill

$36,781

Estimated tax savings

$8,219

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: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -