BNBCalc Short Term Rental Investment Analysis Cliffview Rd, Rogers, KY, 41365

2 bed • 2 bath • 6 guests • $334,400

BNB

Calc

Annual Revenue

$39,249

Profit (Cash Flow)

-$2,091

Cap Rate

6.1%

Annual Revenue

$39,249

AirDNA projects $242/night at 52% occupancy ($45,962). Airbtics projects $199/night at 54% occupancy ($39,249). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,585	$39,044	$50,223	$68,349
Occupancy	41%	55%	65%	74%
Nightly Rate	$178	$188	$204	$244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trailhead Cabin + RRG Adventure Discounts	$32,368	$194	44%	2	2	1	$80	❌	✅	✅	N / N	⭐️ 5 (3)
Glamping in the Gorge + RRG Adventure Discounts	$31,088	$186	43%	2	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.5 (13)
The Gathering House + RRG Adventure Discounts	$58,774	$227	69%	2	2	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (9)
A Piney Point Cabin + RRG Adventure Discounts	$50,404	$305	44%	2	2	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (4)
Frog Song Cabin w/Hotub @BreatheInnLuxury	$38,638	$125	79%	2	1.5	2	$99	❌	✅	✅	Y / Y	⭐️ 5 (299)
Sunrise Cabin + RRG Adventure Discounts	$49,016	$157	83%	2	2	1	$80	❌	✅	✅	N / N	⭐️ 5 (3)
Blazing Saddles	$36,592	$166	58%	2	1	1	$50	❌	✅	✅	N / Y	⭐️ 4.5 (36)
Honey Bear Love Cabin + RRG Adventure Discounts	$41,662	$179	61%	2	1	2	$80	❌	✅	✅	N / N	⭐️ 0 (1)
Bear's Den	$48,785	$211	62%	2	2	1	$50	❌	✅	❌	Y / Y	⭐️ 5 (12)
Hot Tub & WiFi - DayDreamer Cabin - in RRG, KY!	$49,652	$182	73%	2	2	1	$72	❌	✅	❌	Y / Y	⭐️ 5 (10)
Mountain Chalet \| hot tub \| RRG	$48,403	$160	82%	2	1.5	2	$25	❌	✅	✅	Y / Y	⭐️ 4.5 (229)
Cliffside Yurt + RRG Adventure Discounts	$54,214	$186	78%	2	1	2	$80	❌	✅	✅	N / N	⭐️ 5 (4)
Big Bear + RRG Adventure Discounts	$32,753	$204	42%	2	2	2	$80	❌	✅	✅	Y / Y	⭐️ 5 (3)
Ari's Hideaway Cabin + RRG Adventure Discounts	$37,089	$194	51%	2	2	1	$80	❌	✅	✅	N / N	⭐️ 4.5 (3)
Cliffhanger Cabin + RRG Adventure Discounts	$49,949	$236	57%	2	2	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (3)
Higher Standards-RRG-Hot Tub- Hand Crafted Detail	$55,762	$204	74%	2	2	2	$30	❌	✅	❌	Y / Y	⭐️ 5 (85)
Grandview Cabin + RRG Adventure Discounts	$42,107	$202	54%	2	1.5	1	$80	❌	✅	✅	Y / Y	⭐️ 4.5 (3)
"Home Sweet Dome" MODERN TREEHOUSE STAY w/ Hot Tub	$55,583	$237	60%	2	1	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (217)
Love Shack Cabin + RRG Adventure Discounts	$49,351	$201	65%	2	1.5	1	$80	❌	✅	✅	Y / Y	⭐️ 5 (5)
Hideaway Ridge Cabin + RRG Adventure Discounts	$39,665	$177	58%	2	2	1	$80	❌	✅	✅	Y / Y	⭐️ 4.5 (6)
Adventure Cabin Near RRG Action	$68,130	$259	69%	2	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (42)
Bear Necessities + RRG Adventure Discounts	$37,549	$185	53%	2	2	2	$80	❌	✅	✅	N / N	⭐️ 0 (0)
Dancing Bear Retreat Cabin+RRG Adventure Discounts	$25,304	$182	36%	2	2	1	$80	❌	✅	✅	N / N	⭐️ 4.5 (6)
Above the Pines	$60,193	$243	67%	2	2	1	$50	❌	✅	✅	Y / Y	⭐️ 5 (21)
Flying Squirrel	$30,331	$167	48%	2	2	1	$50	❌	✅	❌	Y / Y	⭐️ 4.5 (3)
The Great Escape Cabin + RRG Adventure Discounts	$37,947	$288	36%	2	2	1	$0	❌	✅	❌	N / N	⭐️ 4.5 (8)
Magnolia Falls - Tranquil Getaway	$31,270	$198	40%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (104)
Crimson Wonder Chalet	$35,081	$179	52%	2	2	1	$50	❌	✅	❌	Y / Y	⭐️ 5 (26)
Sunset Canyon Cabin + RRG Adventure Discounts	$42,652	$188	60%	2	2	2	$80	❌	✅	✅	Y / Y	⭐️ 4.5 (6)
The Moon Glow Cabin-short walk to MUIR Valley	$27,446	$135	54%	2	1	1	$40	❌	✅	✅	N / Y	⭐️ 5 (556)
High Falls Yurt + RRG Adventure Discounts	$43,569	$186	64%	2	1	2	$0	❌	✅	✅	N / N	⭐️ 0 (1)
Peaceful Haven + RRG Adventure Discounts	$20,314	$185	30%	2	1	2	$0	❌	✅	✅	N / N	⭐️ 0 (2)
Sunset Gorge Cabin + RRG Adventure Discounts	$46,790	$190	66%	2	2	2	$80	❌	✅	✅	Y / Y	⭐️ 5 (6)
Misty Mountains + RRG Adventure Discounts	$26,835	$188	39%	2	1	2	$0	❌	✅	❌	N / N	⭐️ 0 (0)
Big Leaf: cleverly designed cabin for outdoorsies!	$20,790	$146	35%	2	0	1	$144	❌	❌	✅	N / N	⭐️ 4.8 (29)
Hidden Magnolia	$23,892	$192	34%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
The Goldenrod Cabin in Red River Gorge	$34,698	$395	24%	2	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (9)
Hideaway On The Lake Cabin	$45,444	$194	64%	2	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Serenity Point + RRG Adventure Discounts	$21,016	$174	33%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Fern Gulley RRG: Hot Tub ~ BBQ ~ Cornhole ~ Pet OK	$25,501	$175	37%	2	2	2	$100	❌	✅	✅	Y / Y	⭐️ 4.7 (7)

Return Metrics

-2.5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,090	-$4,181	-$6,272	-$8,363	-$10,454	-$20,908	-$62,725
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,285	$6,772	$10,475	$14,407	$18,580	$43,643	$267,520
Down Payment	$66,880	$66,880	$66,880	$66,880	$66,880	$66,880	$66,880
Property Appreciation	$10,032	$20,364	$31,007	$41,970	$53,261	$115,005	$477,276
Total Return	$78,106	$89,836	$102,091	$114,894	$128,268	$204,621	$748,951

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.5%

Cap Rate

6.12%

Return on Investment

13.45%

Cliffview Rd Rogers, Kentucky, 41365

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,604/mo

Inquire about this property

Contact Agent

$334,400

Zestimate

Airbnb Investor Score

-$2,090

Annual Profit

6.1%

Cap Rate

-2.5%

Cash on Cash

$39,249

Annual Revenue

BNBCalc predicts this property will get $199 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$40,165

Avg annual revenue

54%

Avg occupancy rate

$199

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

$20k

$35k

$50k

$70k

-$2,091

Profit

Revenue

$39,249

Operating Expenses

$18,782

Operating Income

$20,467

Mortgage & Taxes

$22,558

Profit (Cash Flow)

-$2,091

$83,412

Cash Investment

Down Payment

$66,880

Renos & Furnishing

$6,500

Closing Costs

$10,032

Total

$83,412

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.5%

Cap Rate

6.12%

Return on Investment

13.45%

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

$15,871

Deductible property tax

$3,311

Your total deduction

$36,116

Your adjusted annual income

$150,000 - $36,116 = $113,884

Taxes on $113,884 (30%)

$34,165

Your old tax bill

$45,000

Your new tax bill

$34,165

Estimated tax savings

$10,835

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:

2.68 sqft

Year built:

Size:

750 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 2.68 sqft

Building area: 750 sqft

Garage: No

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Heat Pump

View: -

Parking: -

Amenities: -

Price per square foot: $445

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $334,400

Schools

High School: Wolfe County High School with 2/10 star rating