BNBCalc Short Term Rental Cohost Analysis 5831 S Kealing Ave, Indianapolis, IN, 46227

4 bed • 1 bath • 10 guests • $0

BNB

Calc

Owner income

$40,038

Per year

This Airbnb could earn an additional

$3,276

Per month vs a Long-Term Rental

Annual Revenue range

$53,814 - $151,195

Annual Revenue

$57,197

AirDNA projects $197/night at 57% occupancy ($41,013). Airbtics projects $270/night at 58% occupancy ($57,197). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,036	$53,814	$80,816	$151,195
Occupancy	46%	61%	69%	80%
Nightly Rate	$180	$230	$305	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Indianapolis Home ~ 10 Mi to Downtown!	$119,940	$595	54%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
4 Bedrooms, Newly Remodeled, Quiet Neighborhood!	$25,837	$99	63%	4	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Spacious home w/ fast Wi-Fi, fenced yard, slps 10!	$39,174	$174	54%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (63)
Beautiful Home w Billiards and Ping Pong	$62,582	$258	61%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Spacious home 20 min from downtown.	$28,566	$103	74%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (177)
Newly renovated home & guest house with game room.	$44,416	$248	48%	4	2	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (87)
*Home away from home, 15 min. to Indy downtown	$69,688	$270	65%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (113)
Modern and Spacious Downtown House	$67,833	$224	78%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Bates'n Around	$102,152	$309	87%	4	3	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (300)
Designer Chic Indy 4 Bd w/ Pool Table!	$50,466	$173	71%	4	4	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (187)
Casa Rosa	$48,484	$205	62%	4	5	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (92)
"AS SEEN ON HGTV!" Downtown Luxury Smarthome 2.	$37,813	$135	69%	4	4	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (245)
THE BEST of Downtown! Entire Home-Stay in Elegance	$33,110	$361	24%	4	4	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (127)
New 4 Bedroom House for Downtown Travelers!!!	$57,159	$193	77%	4	3	1	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (239)
Modern and Fun 4BR +Pool Table in Fountain Square!	$53,369	$334	41%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (58)
Bates-Hendrix Beauty, A+ Location w/ Pool Table!	$31,561	$173	45%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (60)
Urban Luxury in Fountain Square - Walk to Fun!	$18,183	$138	36%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
❤️Stylish Group Getaway Near Lucas Oil Stadium!	$45,726	$183	62%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (79)
4BR Fully Renovated (Entire House)	$43,579	$299	39%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Convenient charmer in old town	$36,368	$119	82%	4	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Boho Bungalow - Family Friendly 10 min to downtown	$47,673	$193	62%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (70)
Spacious home downtown Indy w/ 2 king ensuites!	$61,146	$335	47%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bates-Hendricks Beauty!	$25,816	$224	29%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Spacious Outdoors - Shuffleboard, Fully Renovated	$65,948	$265	62%	4	2	2	$230	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
SunnyBlue in Indy 4BR ranch house 2 mi Lucas Oil	$43,823	$237	49%	4	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (54)
Beautiful 3500 SqFt Luxury Villa in Fountain Sq	$32,430	$251	32%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
BEST Location~Firepit~Grill~Indy Retreat~Lucas Oil	$57,735	$304	50%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (46)
❤️2019 Build! Trendy 4 BR w/ Pool Table!	$52,504	$198	68%	4	2	2	$160	✅	❌	✅	Y / Y	⭐️ 4.8 (165)
Luxury Home close to Downtown \| Indy500 \| Conventi	$125,060	$732	46%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Nature's Art Farmhouse-walk to Convention Downtown	$18,235	$100	45%	4	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Bohemian Dreams - Fountain Square Gem	$149,830	$660	61%	4	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (61)
Fountain Square Chateau Downtown Indy	$33,199	$183	47%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
Entire Home \| Fountain Square	$62,056	$255	64%	4	3	2	$230	❌	✅	✅	Y / Y	⭐️ 4.9 (70)
HGTV Luxury DesignChef KitchenRoof Top DeckW/D	$66,041	$188	88%	4	3	1	$210	❌	❌	✅	Y / Y	⭐️ 5 (126)
Updated Home, Pool, Hot Tub, Game Room	$83,940	$281	80%	4	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (42)
Big home in Fountain SQ.	$88,398	$487	49%	4	5	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (25)
Beautiful Urban Clean 4-Bedroom Home Close to Down	$73,303	$498	39%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
❤️Ultra Chic Indy Escape Near Downtown	$43,210	$139	75%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Charming Downtown Home \| Near Convention Center	$96,512	$508	51%	4	3	2	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Spacious Luxury Home in Fountain Square!	$65,679	$207	84%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (63)

5831 S Kealing Ave Indianapolis, Indiana, 46227-7055

4 bed • 1 bath • 10 guests

Inquire about this property

Contact Agent

Indianapolis

Guide

Zoning

Market

Guide

Laws

Market Data

$57,197

Annual Revenue

BNBCalc predicts this property will get $270 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$57,713

Avg annual revenue

58%

Avg occupancy rate

$270

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

$60k

$105k

$150k

$11,439

Profit

Revenue

$57,197

Cleaning

$7,520

Cohost commission

$11,439

Owner payout

$40,038

$0

Cash Investment

Renos & Furnishing

Total