2833 Brooks Hill Rd SHEPHERDSVLLE, Kentucky, 40165-5000
5 bed β’ 3.5 bath β’ 12 guests
Est. $1,824/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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