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 2833 Brooks Hill Rd, SHEPHERDSVLLE, KY, 40165

5 bed β€’ 3.5 bath β€’ 12 guests β€’ $380,200

BNB

Calc

Annual Revenue

$94,963

Profit (Cash Flow)

$43,291

Cap Rate

18.1%

Annual Revenue

$94,963

AirDNA projects $289/night at 47% occupancy ($49,611). Airbtics projects $362/night at 52% occupancy ($68,753). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $400 rate per night.

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

Percentiles25%50%75%90%
Revenue$47,165$70,522$97,745$122,164
Occupancy47%54%61%65%
Nightly Rate$255$336$414$487

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
Great Location-5 Bd/3 Ba-Near Expo/UL/Fair/YUM/Zoo

No image available

$56,259
$291
48%
531$149❌❌❌Y / Y⭐️ 5 (67)
TWO Homes On One Lot Near Expo/Airport/Churchill

No image available

$91,875
$425
57%
532$225βŒβŒβœ…Y / Y⭐️ 4.9 (77)
Near EXPO-Remodeled 5BR Home!

No image available

$60,716
$321
48%
532$265❌❌❌Y / Y⭐️ 5 (60)
Grand Victorian Retreat. Soak & Savor w/Hollyhock

No image available

$52,248
$399
33%
522$95βŒβŒβœ…Y / Y⭐️ 4.8 (110)
Lovely Home In The Heart of Louisville!

No image available

$40,004
$242
42%
522$170❌❌❌Y / Y⭐️ 4.9 (257)
Elegant Victorian in Old Louisville

No image available

$91,473
$521
47%
532$100❌❌❌Y / Y⭐️ 5 (40)
Close to Churchill/Expo, Foodie, Spacious

No image available

$105,839
$436
62%
552$275❌❌❌Y / Y⭐️ 5 (226)
Beautiful Victorian Louisville Home

No image available

$50,954
$237
52%
532$225❌❌❌Y / Y⭐️ 4.7 (110)
𐂃 Speakeasy Cigar Lounge & Bourbon Retreat 12+ π– ‹

No image available

$83,988
$404
54%
533$220❌❌❌Y / Y⭐️ 4.7 (87)
Uber Lux at the Terrace - 6 bed 4.5 bath Historic!

No image available

$69,394
$264
67%
552$120❌❌❌Y / Y⭐️ 4.7 (129)
Luxury in Kentucky!

No image available

$88,000
$336
63%
531$200βœ…βŒβœ…Y / Y⭐️ 4.5 (51)
Bourbon in Beechmont! Near EXPO, Churchill, DTown

No image available

$59,571
$204
72%
522$200❌❌❌Y / Y⭐️ 4.7 (60)
King Bed Private Home Ideal For Long & Short Stays

No image available

$73,324
$371
54%
532$0βŒβŒβœ…Y / Y⭐️ 5 (30)
Spacious 5 Bed Near Everything!

No image available

$57,563
$247
61%
522$200βŒβŒβœ…Y / Y⭐️ 4.8 (28)

Return Metrics

43.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$43,291$86,582$129,873$173,164$216,455$432,910$1,298,732
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$304,160$304,160$304,160$304,160$304,160$304,160$304,160
Down Payment$76,040$76,040$76,040$76,040$76,040$76,040$76,040
Property Appreciation$11,406$23,154$35,254$47,718$60,556$130,757$542,645
Total Return$434,897$489,936$545,328$601,082$657,211$943,867$2,221,578

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

43.15%

Cap Rate

18.13%

Return on Investment

58.24%

property-location

2833 Brooks Hill Rd SHEPHERDSVLLE, Kentucky, 40165-5000

5 bed β€’ 3.5 bath β€’ 12 guests

Est. $1,824/mo

Agent

Inquire about this property

Contact Agent

$380,200

Zestimate

$94,963

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $289/night at 47% occupancy ($49,611.09). Airbtics projects $362/night at 52% occupancy ($68,753).

Top 14% of comparables

Top 34% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$70,396

Avg annual revenue

52%

Avg occupancy rate

$362

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

$40k

$60k

$85k

$105k

Sign up to see the data on 15 all comparables

$43,291

Profit

Revenue

$94,963

Operating Expenses

$26,025

Operating Income

$68,938

Mortgage & Taxes

$25,647

Profit (Cash Flow)

$43,291

$100,321

Cash Investment

Down Payment

$76,040

Renos & Furnishing

$12,875

Closing Costs

$11,406

Total

$100,321

DSCR Ratio

Strong

2.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

43.15%

Cap Rate

18.13%

Profit (Cummulative)

$43,291

$304,160

$12,875

$11,406

$0

Total Gain

$58,432

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

$18,045

Deductible property tax

$3,764

Your total deduction

-$3,849

Your adjusted annual income

$150,000 - -$3,849 = $153,849


Taxes on $153,849 (30%)

$46,155

Your old tax bill

$45,000

Your new tax bill

$46,155


Estimated tax savings

-$1,155

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