534 Devils Hollow Rd Frankfort, Kentucky, 40601-8093
3 bed • 2.5 bath • 8 guests
Est. $1,679/mo
Inquire about this property
Contact Agent
$352,400
Zestimate
$59,170
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $300/night at 54% occupancy ($59,169.52). Airbtics projects $250/night at 58% occupancy ($52,960).
Top 68% of comparables
Top 14% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$55,361
Avg annual revenue
58%
Avg occupancy rate
$250
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$95k
Sign up to see the data on 15 all comparables
$14,188
Profit
Revenue
$59,170
Operating Expenses
$21,372
Operating Income
$37,797
Mortgage & Taxes
$23,610
Profit (Cash Flow)
$14,188
$89,125
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$8,625
Closing Costs
$10,500
Total
$89,125
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.91%
Cap Rate
10.79%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$62,764
Your adjusted annual income
$150,000 - $62,764 = $87,236
Taxes on $87,236 (30%)
$26,171
Your old tax bill
$45,000
Your new tax bill
$26,171
Estimated tax savings
$18,829
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:
10,000 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1060 River Bend Rd | 3 | 2 | 0 | - | 0 | 1995 | $208,000 | 38 |
| 112 Ashland Dr | 3 | 1 | 0 | - | 10,850 | 1963 | $207,500 | 27 |
| 248 Donalynn Dr | 3 | 2 | 0 | - | 0 | 1995 | $200,000 | 7 |
| 204 Signal Ridge Rd | 3 | 2 | 0 | - | 0 | 1982 | $235,000 | - |
| 228 Oak Ridge Dr | - | - | 500 | - | 12,371 | - | $0 | - |
| 268 Holly Berry Dr | 3 | 2 | 0 | - | 0 | 1993 | $200,000 | 40 |
| 208 Payne St | 3 | 1 | 0 | - | 0 | - | $150,000 | 39 |
| 223 Signal Ridge Rd | 3 | 2 | 0 | - | 0 | 1994 | $260,000 | 31 |
| 216 Donalynn Dr | 3 | 2 | 0 | - | 0 | 1992 | $185,000 | 38 |
| 734 River Rdg | 3 | 2 | 484 | - | 0 | 1999 | $266,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 10,000 sqft
- Building area: -
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 048-40-03-013.00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $56,250
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $230,763