276 Falls of Rough Church Ln Falls of Rough, Kentucky, 40119
2 bed β’ 1 bath β’ 1 guests
Est. $762/mo

Inquire about this property
Contact Agent
$158,900
Zestimate
$20,512
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $144/night at 39% occupancy ($20,512.1). Airbtics projects $126/night at 48% occupancy ($22,089).
Top 71% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$23,294
Avg annual revenue
48%
Avg occupancy rate
$126
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$20k
$30k
$40k
Sign up to see the data on 10 all comparables
-$6,553
Profit
Revenue
$20,512
Operating Expenses
$16,347
Operating Income
$4,166
Mortgage & Taxes
$10,719
Profit (Cash Flow)
-$6,553
$42,797
Cash Investment
Down Payment
$31,780
Renos & Furnishing
$6,250
Closing Costs
$4,767
Total
$42,797
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.31%
Cap Rate
2.62%
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
$7,542
Deductible property tax
$1,573
Your total deduction
$42,190
Your adjusted annual income
$150,000 - $42,190 = $107,810
Taxes on $107,810 (30%)
$32,343
Your old tax bill
$45,000
Your new tax bill
$32,343
Estimated tax savings
$12,657
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com