4700 Kitty Hawk Way Windy Hills, KY, 40207
3 bed β’ 1 bath β’ 9 guests
Est. $1,463/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$2,923
Annual Profit
7.7%
Cap Rate
3.7%
Cash on Cash
$42,734
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 60% occupancy.Projected nightly rate is $353/night at 58% occupancy.
Top 48% of comparables
Top 63% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$64,035
Avg annual revenue
58%
Avg occupancy rate
$353
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
$2,924
Profit
Revenue
$42,734
Operating Expenses
$19,235
Operating Income
$23,498
Mortgage & Taxes
$20,574
Profit (Cash Flow)
$2,924
$78,400
Cash Investment
Down Payment
$61,000
Renos & Furnishing
$8,250
Closing Costs
$9,150
Total
$78,400
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.72%
Cap Rate
7.7%
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
$14,476
Deductible property tax
$3,019
Your total deduction
$28,430
Your adjusted annual income
$150,000 - $28,430 = $121,570
Taxes on $121,570 (30%)
$36,471
Your old tax bill
$45,000
Your new tax bill
$36,471
Estimated tax savings
$8,529
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: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -