BNBCalc Short Term Rental Rental Arbitrage Analysis 111 W Main St, Louisville, KY 40202, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,212

Profit (Cash Flow)

$9,545

Cash on Cash Return

117.8%

Annual Revenue

$48,212

AirDNA projects $194/night at 66% occupancy ($46,765).

BNB Calc projects a 66% occupancy rate, $200 rate per night.

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

Return Metrics

117.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,544	$19,089	$28,633	$38,178	$47,723	$95,446	$286,338
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$9,544	$19,089	$28,633	$38,178	$47,723	$95,446	$286,338

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

117.83%

Payback Period Days

309

Return on Investment

117.83%

111 W Main St Louisville, Kentucky, 47140

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$48,212

Annual Revenue

Projected nightly rate is $194/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,545

Profit

Revenue

$48,212

Operating Expenses

$17,668

Operating Income

$30,545

Net Effective Rent

$21,000

Profit (Cash Flow)

$9,545

$8,100

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,850

Total

$8,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

117.83%

Payback Period Days

309