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 449 Shores Dr, Falls Of Rough, KY 40119

3 bed • 2 bath • 9 guests • $377,000

BNB

Calc

Annual Revenue

$24,829

Profit (Cash Flow)

-$17,510

Cap Rate

2.1%

Annual Revenue

$24,829

AirDNA projects $206/night at 33% occupancy ($24,829). Airbtics projects $217/night at 46% occupancy ($36,458). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 33% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,685$36,041$43,755$57,969
Occupancy41%44%45%57%
Nightly Rate$173$211$250$263

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
Rough River Lake House at Cedar Cove

No image available

$44,952
$251
46%
333$150❌❌✅Y / Y⭐️ 4.8 (74)
New renovated lakefront home with lots of charm

No image available

$35,489
$200
43%
322$150❌❌❌Y / Y⭐️ 4.9 (12)
Brand New Cozy Cabin near the lake

No image available

$29,201
$165
44%
322$100❌❌✅Y / Y⭐️ 4.9 (40)
Cooter Valley on The Rough

No image available

$36,581
$222
41%
322$140❌❌✅Y / Y⭐️ 4.9 (80)
Updated lakefront cozy cabin on quiet cove

No image available

$54,961
$254
55%
332$125❌❌❌Y / Y⭐️ 4.9 (12)
Stunning lake home at Rough River Lake

No image available

$34,175
$250
31%
332$250✅❌❌Y / Y⭐️ 0 (0)
A - Frame of Mind “Newly Renovated Cabin 2021”

No image available

$35,488
$200
45%
322$150❌❌❌Y / Y⭐️ 5 (12)
Hinton Hills Hideaway

No image available

$24,666
$134
45%
312$100❌❌❌Y / Y⭐️ 4.8 (11)
Roomy cottage walking distance to the Lake.

No image available

$46,031
$147
79%
321$120❌❌✅Y / Y⭐️ 5 (29)
Lakefront log cabin, 3 bed, 2 bath, 3000 sq ft.

No image available

$46,043
$350
35%
323$250❌❌❌Y / Y⭐️ 5 (4)

Return Metrics

-18.39% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$17,509-$35,019-$52,529-$70,039-$87,548-$175,097-$525,292
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$301,600$301,600$301,600$301,600$301,600$301,600$301,600
Down Payment$75,400$75,400$75,400$75,400$75,400$75,400$75,400
Property Appreciation$11,310$22,959$34,958$47,316$60,046$129,656$538,077
Total Return$370,800$364,939$359,428$354,277$349,497$331,558$389,785

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-18.39%

Cap Rate

2.1%

Return on Investment

-2.62%

property-location

449 Shores Dr Falls Of Rough, KY, 40119

3 bed • 2 bath • 9 guests

Est. $1,808/mo

Agent

This property is for sale!

Contact Agent

-74

Airbnb Investor Score

-$17,509

Annual Profit

2.1%

Cap Rate

-18.4%

Cash on Cash

$24,829

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $206/night at 33% occupancy ($24,829.28). Airbtics projects $217/night at 46% occupancy ($36,458).

Top 91% of comparables

Top 61% 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.

$38,758

Avg annual revenue

46%

Avg occupancy rate

$217

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

$25k

$35k

$45k

$55k

Sign up to see the data on 10 all comparables

-$17,510

Profit

Revenue

$24,829

Operating Expenses

$16,908

Operating Income

$7,921

Mortgage & Taxes

$25,431

Profit (Cash Flow)

-$17,510

$95,210

Cash Investment

Down Payment

$75,400

Renos & Furnishing

$8,500

Closing Costs

$11,310

Total

$95,210

DSCR Ratio

Weak

0.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-18.39%

Cap Rate

2.1%

Profit (Cummulative)

-$17,510

$301,600

$8,500

$11,310

$0

Total Gain

-$2,496

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

$17,893

Deductible property tax

$3,732

Your total deduction

$100,160

Your adjusted annual income

$150,000 - $100,160 = $49,840


Taxes on $49,840 (30%)

$14,952

Your old tax bill

$45,000

Your new tax bill

$14,952


Estimated tax savings

$30,048

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: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -