BNBCalc Short Term Rental Rental Arbitrage Analysis 471 E Brandeis Ave #1, Louisville, KY 40217, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$33,197

Profit (Cash Flow)

$2,481

Cash on Cash Return

39.1%

Annual Revenue

$33,197

AirDNA projects $149/night at 61% occupancy ($33,197).

BNB Calc projects a 61% occupancy rate, $149 rate per night.

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

Return Metrics

39.07% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,481	$4,962	$7,444	$9,925	$12,407	$24,814	$74,442
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$2,481	$4,962	$7,444	$9,925	$12,407	$24,814	$74,442

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.07%

Payback Period Days

934

Return on Investment

39.07%

471 E Brandeis Ave Louisville, Kentucky, 40217-1021

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$33,197

Annual Revenue

Projected nightly rate is $149/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,481

Profit

Revenue

$33,197

Operating Expenses

$15,716

Operating Income

$17,481

Net Effective Rent

$15,000

Profit (Cash Flow)

$2,481

$6,350

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$1,350

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

39.07%

Payback Period Days

934