BNBCalc Short Term Rental Cohost Analysis 666 S 41st St

4 bed • 2.5 bath • 12 guests • $163,100

BNB

Calc

Owner income

$25,746

Per year

This Airbnb could earn an additional

$898

Per month vs a Long-Term Rental

Annual Revenue range

$76,172 - $170,468

Annual Revenue

$27,101

AirDNA projects $271/night at 51% occupancy ($50,480). Airbtics projects $435/night at 53% occupancy ($84,207). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,628	$76,172	$146,555	$170,468
Occupancy	48%	51%	61%	63%
Nightly Rate	$225	$390	$629	$702

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enjoy Parkway Peace! Sleeps 12 with 3 King Beds!	$47,870	$244	48%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Large Private Historic Estate 2 acres no neighbors	$71,087	$381	49%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (160)
Loft on Pearl	$71,718	$399	48%	4	3	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (33)
Bourbonville Delight	$38,898	$158	61%	4	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Cassius Quarters, private balcony/Bourbon Trail!	$138,242	$669	53%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (61)
The Churchill, historic Derby suite/Bourbon Trail!	$111,047	$682	42%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
Main Suite/Longview -On Bourbon Trail/Yum Center	$123,614	$510	61%	4	3	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Veranda	$69,757	$210	87%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
Bright Louisville Home, ~ 2 Mi to Downtown!	$48,894	$219	61%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (14)

666 S 41st St Louisville, Kentucky, 40211-3049

4 bed • 2.5 bath • 12 guests

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$27,101

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $271/night at 51% occupancy ($50,480.37). Airbtics projects $435/night at 53% occupancy ($84,207).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

10 Airbnb Comparables

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

$80,441

Avg annual revenue

53%

Avg occupancy rate

$435

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

$40k

$70k

$105k

$140k

$27,101

Revenue

$27,101

Cleaning

$3,155

Cohost commission

Owner payout

$25,746

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,000 sqft

Year built:

1911

Size:

1,974 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
642 S 39th St	2	2	2,242	-	6,307	1915	$220,000	27
677 S 39th St	2	1	1,632	-	8,843	1911	$120,500	20
649 S 41st St	2	2	2,204	-	7,009	1915	$105,000	-
714 S 36th St	1	1	1,389	-	3,620	1914	$1,350,000	-
246 S 42nd St	1	1	1,165	-	2,440	1925	$47,000	-
118 N 37th St	1	1	1,447	-	5,249	1925	$180,000	62
3619 W Jefferson St	1	1	864	-	5,924	1933	$115,000	31
663 S 42nd St	1	1	1,474	-	5,911	1925	$60,000	-
635 Cecil Ave	1	1	1,087	-	5,998	1920	$60,000	96
645 Cecil Ave	1	2	1,520	-	5,915	1925	$169,900	139

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 7,000 sqft

Building area: 1,974 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R5-RESIDENTIAL SINGLE FAM

Land Use: Residential

Parcel Number: 01006E01410000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $60,000

County Est. Land Value: $3,000

Assessed Land Value: $3,000

County Est. Structure Value: $57,000

Market Estimate: $390,510