BNBCalc Short Term Rental Investment Analysis 4028 Daisy Hill Ln, Lexington, KY 40514

4 bed • 2 bath • 12 guests • $449,900

BNB

Calc

Annual Revenue

$53,516

Profit (Cash Flow)

$2,530

Cap Rate

7.3%

Annual Revenue

$53,516

AirDNA projects $333/night at 44% occupancy ($53,515). Airbtics projects $312/night at 50% occupancy ($56,978). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 44% occupancy rate, $333 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,028	$54,706	$83,298	$109,805
Occupancy	41%	47%	60%	65%
Nightly Rate	$271	$300	$359	$438

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fully Renovated \| Finished Basement \| Luxury Beds	$63,015	$242	65%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (112)
The Longleaf Lair/ 4Bedrooms/15min to Downtown Lex	$30,691	$154	47%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Home Away from Home in the Heart of Horse Country	$75,959	$369	55%	4	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (17)
4 BR 3 Bath 9 beds! Hot Tub, Pool, Movie room!	$106,120	$438	62%	4	3	2	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (79)
Heart of the Bluegrass in SW Lexington	$56,756	$306	48%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (20)
“The Spot” Southland - 6 miles to Keeneland!	$50,150	$332	39%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
The Lex Boho Bungalow - Long Term Stays	$65,953	$265	68%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Arcadia's Amazing Abode/Walk to Kroger Field	$42,309	$289	40%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Jockeys of Johnston 4BD + 2.5BA- UK + Kroger field	$54,802	$294	47%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (36)
Conveniently Located 4-Bedroom Home	$62,617	$439	37%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (19)

Return Metrics

2.21% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,529	$5,059	$7,589	$10,118	$12,648	$25,296	$75,890
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,419	$9,112	$14,094	$19,383	$24,998	$58,718	$359,920
Down Payment	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980	$89,980
Property Appreciation	$13,497	$27,398	$41,717	$56,466	$71,657	$154,727	$642,125
Total Return	$110,426	$131,550	$153,381	$175,948	$199,284	$328,723	$1,167,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.21%

Cap Rate

7.3%

Return on Investment

17.93%

4028 Daisy Hill Ln Lexington, KY, 40514

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,529

Annual Profit

7.3%

Cap Rate

2.2%

Cash on Cash

$53,516

Annual Revenue

BNBCalc predicts this property will get $312 per night with 50% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$60,837

Avg annual revenue

50%

Avg occupancy rate

$312

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

$30k

$55k

$80k

$105k

$2,530

Profit

Revenue

$53,516

Operating Expenses

$20,637

Operating Income

$32,879

Mortgage & Taxes

$30,349

Profit (Cash Flow)

$2,530

$113,977

Cash Investment

Down Payment

$89,980

Renos & Furnishing

$10,500

Closing Costs

$13,497

Total

$113,977

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.21%

Cap Rate

7.3%

Return on Investment

17.93%

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

$21,353

Deductible property tax

$4,454

Your total deduction

$43,490

Your adjusted annual income

$150,000 - $43,490 = $106,510

Taxes on $106,510 (30%)

$31,953

Your old tax bill

$45,000

Your new tax bill

$31,953

Estimated tax savings

$13,047

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -