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 4700 Kitty Hawk Way, Windy Hills, KY 40207

3 bed β€’ 1 bath β€’ 9 guests β€’ $305,000

BNB

Calc

Annual Revenue

$42,734

Profit (Cash Flow)

$2,924

Cap Rate

7.7%

Annual Revenue

$42,734

AirDNA projects $195/night at 60% occupancy ($42,733). Airbtics projects $353/night at 58% occupancy ($74,780). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 60% occupancy rate, $195 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,130$52,245$106,280$190,945
Occupancy40%59%72%83%
Nightly Rate$179$235$392$614

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
Historic Woodlawn Park Home
$92,717
$447
56%
332$100βŒβŒβœ…Y / Y⭐️ 5 (44)
cozy single family house in a quiet neighborhood
$29,031
$122
63%
321$90❌❌❌Y / Y⭐️ 4.8 (223)
Newly Renovated House Near Everything!!
$30,162
$192
41%
322$150❌❌❌Y / Y⭐️ 4.8 (29)
This Is How We Derby In Historic St Matthews
$166,756
$465
95%
323$150❌❌❌Y / Y⭐️ 5 (3)
Cozy Bungalow for Any Celebration
$178,525
$1,410
33%
342$200βŒβœ…βŒY / Y⭐️ 5 (5)
The Sweet Spot! - Live Like a Local
$54,599
$175
83%
332$125βŒβŒβœ…Y / Y⭐️ 5 (226)
Cozy Louisville Home w/ Central Location
$166,149
$468
97%
321$0❌❌❌Y / Y⭐️ 5 (16)
Oasis Near Everything
$63,504
$225
72%
323$200❌❌❌Y / Y⭐️ 5 (30)
Waterfront Red Ruby ping pong shuffle board
$78,477
$378
56%
323$125βŒβŒβœ…Y / Y⭐️ 5 (85)
Louisville Haven I The Vernon House
$72,350
$360
54%
321$100βŒβŒβœ…Y / Y⭐️ 5 (42)
Relaxing River Front Home. Beautiful Views! 5 Star
$64,001
$249
67%
322$225❌❌❌Y / Y⭐️ 5 (34)
Cozy cottage, pets ok, quiet, private, convenient
$35,674
$239
40%
322$75βŒβŒβœ…Y / Y⭐️ 5 (115)
Newly Renovated Derby House
$57,108
$172
90%
322$55βŒβŒβœ…Y / Y⭐️ 5 (127)
Kit & Kabana 3Br2Ba Pool/FirePit/Grill/Projecter
$48,257
$222
58%
322$85βœ…βœ…βœ…Y / Y⭐️ 5 (71)
Crescent Hill - great LOCATION! Smoke FREE!
$41,312
$299
37%
322$125❌❌❌Y / Y⭐️ 5 (94)
Cozy Retreat Near Expo Center
$43,832
$170
69%
321$150❌❌❌Y / Y⭐️ 4.8 (135)
MARYLAND HOUSE - Highlands luxury, WALK TO ALL
$41,332
$224
49%
322$145❌❌❌Y / Y⭐️ 4.9 (89)
Regal Mansion w Private Garden in Quiet Area
$57,161
$198
74%
321$235❌❌❌Y / Y⭐️ 5 (99)
River Front Cottage - Entire house - Renovated
$44,172
$166
69%
323$125❌❌❌Y / Y⭐️ 5 (91)
+Derby Home-HOT TUB, Barrel Sauna, Firepit, PETS+
$87,066
$386
60%
322$100βŒβœ…βœ…Y / Y⭐️ 4.8 (196)
Hip Highlands Victorian- Sleeps 8- Walk Everywhere
$44,246
$157
77%
323$0❌❌❌Y / Y⭐️ 5 (162)
2.0 Southern Comfort Highlands-Cherokee Triangle
$48,937
$295
44%
322$110βŒβœ…βŒY / Y⭐️ 5 (27)
Centrally Located! Walkable to restaurants/bars!
$51,467
$187
73%
322$100βŒβŒβœ…Y / Y⭐️ 5 (58)
New Signature Highlands Home- steps away from…
$41,423
$181
58%
321$125❌❌❌Y / Y⭐️ 4.9 (121)
Modern cozy residential home, local experience
$41,469
$113
93%
322$150βŒβŒβœ…Y / Y⭐️ 5 (38)
The Hillcrest- Great Crescent Hill Location!
$26,104
$164
40%
322$145❌❌❌Y / Y⭐️ 4.8 (146)
!HotTub, Walking Distance & Free Private parking!
$92,113
$332
73%
321$120βŒβœ…βŒY / Y⭐️ 4.8 (39)
Swanky, Retro, Artist's Home, St Matthews, KY.
$29,034
$143
52%
313$150❌❌❌Y / Y⭐️ 4.8 (36)
Charming Cottage Home
$105,339
$411
68%
322$100βŒβŒβœ…Y / Y⭐️ 4.8 (11)
Comfortable 3 Bedroom - Close to Everything!
$46,090
$324
36%
312$85❌❌❌Y / Y⭐️ 5 (1)
"Waters Edge" 3-4 bedroom Luxury River house
$72,817
$543
35%
3530$270βŒβœ…βœ…Y / Y⭐️ 5 (39)
Charming 3 BR Near Shopping, Dining, and Nightlife
$54,755
$231
64%
3330$60❌❌❌Y / Y⭐️ 5 (67)
A Stone's Throw
$57,529
$274
57%
322$110❌❌❌N / Y⭐️ 4.9 (34)
1920s Highlands Gem – Dining, Golf & Bourbon Trail
$55,860
$185
80%
332$150βŒβŒβœ…Y / Y⭐️ 4.5 (19)
Luxurious Louisville Hideaway
$48,936
$190
70%
322$150❌❌❌Y / N⭐️ 5 (15)
3 bedroom Crescent Hill cottage
$37,487
$147
68%
312$75❌❌❌Y / Y⭐️ 5 (63)

Return Metrics

3.72% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,923$5,847$8,771$11,695$14,619$29,238$87,715
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$244,000$244,000$244,000$244,000$244,000$244,000$244,000
Down Payment$61,000$61,000$61,000$61,000$61,000$61,000$61,000
Property Appreciation$9,150$18,574$28,281$38,280$48,578$104,894$435,315
Total Return$317,073$329,422$342,053$354,975$368,197$439,132$828,030

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.72%

Cap Rate

7.7%

Return on Investment

19.22%

property-location

4700 Kitty Hawk Way Windy Hills, KY, 40207

3 bed β€’ 1 bath β€’ 9 guests

Est. $1,463/mo

Agent

This property is for sale!

Contact Agent

36

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


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

$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

1.14

<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%

Profit (Cummulative)

$2,924

$244,000

$8,250

$9,150

$0

Total Gain

$15,070

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

$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: -