BNBCalc Short Term Rental Investment Analysis Appleleaf Ln

6 bed • 4 bath • 14 guests • $424,100

BNB

Calc

Annual Revenue

$129,505

Profit (Cash Flow)

$70,381

Cap Rate

23.3%

Annual Revenue

$129,505

AirDNA projects $604/night at 49% occupancy ($108,097). Airbtics projects $669/night at 53% occupancy ($129,504). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 53% occupancy rate, $669 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,235	$110,666	$175,015	$280,229
Occupancy	42%	53%	66%	73%
Nightly Rate	$386	$562	$712	$1,032

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing 2 units house mins to Louisville!	$56,903	$236	61%	6	3	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (4)
Waterfront River Refuge I & II	$97,484	$371	70%	6	2	2	$150	❌	❌	✅	N / Y	⭐️ 4.8 (60)
The Oak Barrel Lodge near Downtown Louisville	$185,732	$694	73%	6	5	2	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Pool Table\|King Bed\|Sleeps 16\|Great Location Loft!	$164,145	$498	84%	6	3	1	$240	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
The Gargoyle Manor in Great Location + Parking	$82,813	$366	61%	6	3	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Huge Historic Home & Poker Room, 6BR/5BA, walkable	$106,742	$369	77%	6	5	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (216)
The Eastern Don David	$78,430	$682	31%	6	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (27)
🤩Historic Home Renovation 7 queen beds 3 fullbaths	$54,551	$349	42%	6	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (154)
New! Big Shot Stables-6BD/3BA - Hot Tub! Walkable!	$52,545	$180	73%	6	3	2	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (69)
The Bonnycastle 6BR New Orleans Themed Speakeasy	$214,435	$1,103	52%	6	3	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (25)
FAB Trackside by the Backside, TONS of PARKING!	$58,404	$414	38%	6	3	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (116)
6BR/3BA PRIME Location - Entire Home (Both Units)	$125,603	$567	60%	6	3	2	$215	❌	❌	❌	Y / Y	⭐️ 5 (41)
The Crimson Cottage	$109,214	$405	73%	6	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Highlands Hangout - Restaurant Row, WALK TO ALL	$92,586	$732	34%	6	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (135)
Bonnycastle Blue~Lux 6BR Epic Backyard + Fire Pit	$155,799	$706	59%	6	3	2	$275	✅	✅	❌	Y / Y	⭐️ 4.9 (55)
Bourbon Mansion 3 Story Walk to Restaurants Park	$310,102	$1,453	58%	6	5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (150)
House on the Hill in Great Location + Spacious	$84,607	$425	54%	6	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Home near the Highways	$78,895	$220	93%	6	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (252)
Kentucky Derby & PGA Historic Louisville Home	$160,009	$965	45%	6	5	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Highlands Bungalow Close to All	$92,986	$450	55%	6	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (16)
ThE uRbAn OaSiS - Expo, Downtown, Highlands	$67,556	$558	32%	6	5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury Home Near Downtown, Highlands, Expo & More!	$64,539	$422	40%	6	3	2	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
The Masters * Historic 6BR 5BA Highlands w/FirePit	$113,976	$698	44%	6	5	2	$295	❌	✅	❌	Y / Y	⭐️ 4.8 (30)
DerbyCity Plush Loft. Gather in Style by Hollyhock	$101,448	$623	43%	6	4	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (84)
Spacious Castle House w/ Yard + Great Location!	$76,465	$301	69%	6	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Highlands Derby City Dream ~ 6BR+Hot Tub Sleep 14	$168,030	$1,005	45%	6	4	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (52)
Courtside - Highlands VIP 6BR 4BA Amenities Galore	$175,809	$994	48%	6	4	2	$295	✅	✅	❌	Y / Y	⭐️ 5 (40)
Whiskey Business	$69,667	$392	48%	6	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (43)
Highlander House in the Heart of the Highlands	$106,049	$425	68%	6	4	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (116)
Sleeps 16, Highlands Area, Heated Pool, Hot tub	$135,898	$698	53%	6	4	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (143)
NuLu Luxury Home 8 Bed/4 Ba Private yard/parking	$269,109	$973	72%	6	4	2	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Exclusive 6 Bedroom Victorian Home*Walk to UL/DT	$50,076	$240	55%	6	4	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Bourbon Bachelors and Bardstown Road	$100,437	$690	39%	6	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (83)
Loft on Market	$121,750	$502	66%	6	4	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (91)
ꕥEntire Triple CrownꕥSlps 18, HOT TUB, POOL, firpt	$57,433	$259	53%	6	6	3	$300	✅	✅	✅	Y / N	⭐️ 5 (15)
Penthouse Grand Executive Suite by Hollyhock	$114,705	$621	49%	6	3	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (8)
High Above Highlands large 6 bedroom with rooftop!	$150,005	$1,171	35%	6	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (86)
HUGE 6 BR home w/ 9 beds! Mins from expo/downtown	$160,117	$675	64%	6	4	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (42)

Return Metrics

62.53% 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)	$70,380	$140,761	$211,141	$281,522	$351,902	$703,805	$2,111,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$339,280	$339,280	$339,280	$339,280	$339,280	$339,280	$339,280
Down Payment	$84,820	$84,820	$84,820	$84,820	$84,820	$84,820	$84,820
Property Appreciation	$12,723	$25,827	$39,325	$53,228	$67,548	$145,854	$605,302
Total Return	$507,203	$590,688	$674,567	$758,850	$843,550	$1,273,760	$3,140,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.53%

Cap Rate

23.34%

Return on Investment

77.54%

Appleleaf Ln Sellersburg, Indiana, 47172

6 bed • 4 bath • 14 guests

Purchase Price

Est. $2,034/mo

Inquire about this property

Contact Agent

$524,100

Zestimate

$129,505

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $604/night at 49% occupancy.Projected nightly rate is $669/night at 53% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$115,972

Avg annual revenue

53%

Avg occupancy rate

$659

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

$50k

$135k

$220k

$310k

$70,381

Profit

Revenue

$129,505

Operating Expenses

$30,516

Operating Income

$98,989

Mortgage & Taxes

$28,608

Profit (Cash Flow)

$70,381

$112,543

Cash Investment

Down Payment

$84,820

Renos & Furnishing

$15,000

Closing Costs

$12,723

Total

$112,543

DSCR Ratio

Strong

3.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

62.53%

Cap Rate

23.34%

Return on Investment

77.54%

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

$20,128

Deductible property tax

$4,199

Your total deduction

-$26,296

Your adjusted annual income

$150,000 - -$26,296 = $176,296

Taxes on $176,296 (30%)

$52,889

Your old tax bill

$45,000

Your new tax bill

$52,889

Estimated tax savings

-$7,889

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:

21,780 sqft

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: State Owned (Exempt)

Stories: -

Lot size: 21,780 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Public Works

Parcel Number: 10-17-08-700-385.000-031

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: State Of Indiana

Owner Occupied: No

Owner Mailing Address: 601 S State Ave, Indianapolis, IN 46204

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No