BNBCalc Short Term Rental Investment Analysis 523 Linden St, Ludlow, KY 41016

2 bed • 1 bath • 6 guests • $125,000

BNB

Calc

Annual Revenue

$27,919

Profit (Cash Flow)

$2,178

Cap Rate

8.5%

Annual Revenue

$27,919

AirDNA projects $147/night at 52% occupancy ($27,919). Airbtics projects $121/night at 58% occupancy ($25,632). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 52% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,954	$26,662	$40,211	$48,333
Occupancy	51%	58%	70%	77%
Nightly Rate	$99	$115	$143	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Short Way Home: Family-Friendly w/Yard near Dwntwn	$32,078	$96	77%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (345)
Historic Downtown Ludlow Townhouse	$30,052	$161	51%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Small Town USA - Historic Building - Walkable Area	$21,741	$108	55%	2	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Ludlow bungalow, 15 minutes to creation museum cvg	$25,793	$88	73%	2	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (495)
Spacious 2 BR home minutes from Downtown Cincy!	$29,207	$95	84%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (196)
Lodge At The Lagoon: A Historical Ludlow Treasure	$25,767	$110	64%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
NEW! CozyCarneal, 2 bd home close to dwntown Cincy	$19,501	$144	37%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy bungalow with chef's kitchen near Cincinnati	$15,372	$140	30%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Modern Two Bedroom Home With Amazing Back Yard	$30,362	$156	51%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Charming Ludlow Retreat < 4 Mi to Dtwn Cincy!	$27,230	$120	62%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)

Return Metrics

6.22% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,177	$4,355	$6,532	$8,710	$10,888	$21,776	$65,329
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$130,927	$136,967	$143,123	$149,399	$155,797	$189,765	$368,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.22%

Cap Rate

8.48%

Return on Investment

20.44%

523 Linden St Ludlow, KY, 41016

2 bed • 1 bath • 6 guests

Purchase Price

Est. $600/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,177

Annual Profit

8.5%

Cap Rate

6.2%

Cash on Cash

$27,919

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $147/night at 52% occupancy.Projected nightly rate is $121/night at 58% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$25,710

Avg annual revenue

58%

Avg occupancy rate

$121

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

$15k

$20k

$25k

$35k

$2,178

Profit

Revenue

$27,919

Operating Expenses

$17,310

Operating Income

$10,610

Mortgage & Taxes

$8,432

Profit (Cash Flow)

$2,178

$35,000

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$6,250

Closing Costs

$3,750

Total

$35,000

DSCR Ratio

Strong

1.26

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.22%

Cap Rate

8.48%

Return on Investment

20.44%

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

$5,933

Deductible property tax

$1,237

Your total deduction

$11,068

Your adjusted annual income

$150,000 - $11,068 = $138,932

Taxes on $138,932 (30%)

$41,679

Your old tax bill

$45,000

Your new tax bill

$41,679

Estimated tax savings

$3,321

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: -