BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 276 Falls of Rough Church Ln, Falls of Rough, KY, 40119

2 bed β€’ 1 bath β€’ 1 guests β€’ $158,900

BNB

Calc

Annual Revenue

$20,512

Profit (Cash Flow)

-$6,553

Cap Rate

2.6%

Annual Revenue

$20,512

AirDNA projects $144/night at 39% occupancy ($20,512). Airbtics projects $126/night at 48% occupancy ($22,089). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 39% occupancy rate, $144 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,720$20,918$26,497$42,505
Occupancy38%44%52%65%
Nightly Rate$108$124$132$169

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
6 Cabin Rough River midweek special price!

No image available

$16,305
$135
33%
211$0βŒβŒβœ…N / Y⭐️ 4.5 (31)
#4 relax, riverbank, golf, fish, kayak, hike, hunt

No image available

$18,424
$123
38%
211$40βŒβŒβœ…N / Y⭐️ 4.5 (37)
#7 Cabin Rough River, midweek special price!

No image available

$28,366
$125
62%
211$0βŒβŒβœ…N / Y⭐️ 4.6 (39)
Waterfront Cabin with Hot Tub

No image available

$36,754
$103
93%
212$40βŒβœ…βœ…N / Y⭐️ 4.8 (52)
Cozy Waterfront Cabin on Rough River Lake

No image available

$25,381
$124
49%
212$125βŒβŒβœ…N / Y⭐️ 4.6 (41)
#1 relax riverbank midweek special price!

No image available

$25,793
$168
40%
211$40βŒβŒβœ…N / Y⭐️ 4.8 (23)
Rough River Lake waterfront property sleeps 10

No image available

$32,371
$184
45%
212$125❌❌❌Y / Y⭐️ 5 (23)
#9 relax, riverbank, midweek special price!

No image available

$19,969
$124
44%
211$0βŒβŒβœ…N / Y⭐️ 4.6 (10)
Kentucky Komfort

No image available

$17,490
$80
54%
211$50βŒβŒβœ…Y / Y⭐️ 4.8 (150)

Return Metrics

-15.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,553-$13,106-$19,660-$26,213-$32,766-$65,533-$196,600
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$127,120$127,120$127,120$127,120$127,120$127,120$127,120
Down Payment$31,780$31,780$31,780$31,780$31,780$31,780$31,780
Property Appreciation$4,767$9,677$14,734$19,943$25,308$54,648$226,792
Total Return$157,113$155,470$153,974$152,629$151,441$148,014$189,091

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.31%

Cap Rate

2.62%

Return on Investment

-0.52%

property-location

276 Falls of Rough Church Ln Falls of Rough, Kentucky, 40119

2 bed β€’ 1 bath β€’ 1 guests

Est. $762/mo

Agent

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.39

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%

Profit (Cummulative)

-$6,553

$127,120

$6,250

$4,767

$0

Total Gain

-$225

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

$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