BNBCalc Short Term Rental Rental Arbitrage Analysis 5308 Carolina Crossings Way unit 103, Louisville, KY 40219, USA

2 bed • 1.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$26,674

Profit (Cash Flow)

-$794

Cash on Cash Return

-10.5%

Annual Revenue

$26,674

AirDNA projects $109/night at 67% occupancy ($26,673).

BNB Calc projects a 67% occupancy rate, $109 rate per night.

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

Return Metrics

-10.54% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$793	-$1,587	-$2,381	-$3,175	-$3,969	-$7,938	-$23,814
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	-$793	-$1,587	-$2,381	-$3,175	-$3,969	-$7,938	-$23,814

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.54%

Payback Period Days

Return on Investment

-10.54%

5308 Carolina Crossings Way Louisville, Kentucky, 40219

2 bed • 1.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$26,674

Annual Revenue

Projected nightly rate is $109/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$794

Profit

Revenue

$26,674

Operating Expenses

$14,868

Operating Income

$11,806

Net Effective Rent

$12,600

Profit (Cash Flow)

-$794

$7,525

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,150

Total

$7,525

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.54%

Payback Period Days