BNBCalc Short Term Rental Investment Analysis 6814 Beech Ave, Prospect, KY 40059

2 bed • 1 bath • 6 guests • $1,500

BNB

Calc

Annual Revenue

$39,435

Profit (Cash Flow)

$20,528

Cap Rate

1375.3%

Annual Revenue

$39,435

AirDNA projects $303/night at 60% occupancy ($66,401). Airbtics projects $183/night at 59% occupancy ($39,435). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,400	$37,151	$64,359	$84,859
Occupancy	46%	58%	72%	83%
Nightly Rate	$146	$163	$230	$263

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bourbon Trail, 150th Derby 2024, Hot Tub, Firepit	$67,035	$266	65%	2	2	2	$130	❌	✅	❌	Y / Y	⭐️ 5 (60)
Enticing Kentucky Oasis	$16,653	$130	35%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Home Away From Home w/ full gym, hot tub, & sauna	$62,799	$215	75%	2	3	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (38)
Southern Comfort with Best Location in the City	$46,393	$263	46%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (21)
Butchertown Suites (2 adjoining rooms) w/PARKING	$49,400	$144	83%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Renovated Riverfront Apartment with Elevated Deck	$38,747	$154	64%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (241)
Remodeled Riverfront Unit - Porch with River View	$29,481	$154	49%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (148)
Our Nest!	$42,336	$236	42%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Cozy Neighborhood Home - 10 min to Louisville!	$31,694	$98	86%	2	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (32)
Cozy Condo! Fireplace, putting green, firepit!	$35,860	$172	53%	2	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (10)

Return Metrics

311.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,527	$41,055	$61,582	$82,110	$102,638	$205,276	$615,828
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200
Down Payment	$300	$300	$300	$300	$300	$300	$300
Property Appreciation	$45	$91	$139	$188	$238	$515	$2,140
Total Return	$22,072	$42,646	$63,221	$83,798	$104,376	$207,291	$619,469

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

311.26%

Cap Rate

1,375.25%

Return on Investment

312.16%

6814 Beech Ave Prospect, KY, 40059

2 bed • 1 bath • 6 guests

Purchase Price

Est. $7/mo

This property is for sale!

Contact Agent

13106

Airbnb Investor Score

$20,527

Annual Profit

1375.3%

Cap Rate

311.3%

Cash on Cash

$39,435

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 60% occupancy.Projected nightly rate is $183/night at 59% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$42,039

Avg annual revenue

59%

Avg occupancy rate

$183

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

$35k

$50k

$70k

$20,528

Profit

Revenue

$39,435

Operating Expenses

$18,807

Operating Income

$20,629

Mortgage & Taxes

$101

Profit (Cash Flow)

$20,528

$6,595

Cash Investment

Down Payment

$300

Renos & Furnishing

$6,250

Closing Costs

$45

Total

$6,595

DSCR Ratio

Strong

203.87

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

311.26%

Cap Rate

1,375.25%

Return on Investment

312.16%

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

$71

Deductible property tax

$15

Your total deduction

-$19,517

Your adjusted annual income

$150,000 - -$19,517 = $169,517

Taxes on $169,517 (30%)

$50,855

Your old tax bill

$45,000

Your new tax bill

$50,855

Estimated tax savings

-$5,855

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -