BNBCalc Short Term Rental Rental Arbitrage Analysis 115 Park Ave, Newport, KY, 41071

4 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$66,401

Profit (Cash Flow)

$43,369

Cash on Cash Return

419.0%

Annual Revenue

$66,401

AirDNA projects $346/night at 38% occupancy ($48,022). Airbtics projects $303/night at 60% occupancy ($66,401). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $303 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,966	$65,237	$99,157	$167,860
Occupancy	48%	62%	74%	80%
Nightly Rate	$202	$275	$350	$552

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury stay for families, groups, wedding family	$101,012	$556	49%	4	2.5	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (39)
Chic Retreat for Bachelorettes / Girls' Getaways	$83,360	$487	46%	4	2.5	1	$195	✅	❌	✅	Y / Y	⭐️ 5 (5)
Cityscape Escape \| Local Eateries	$40,831	$138	69%	4	3.5	1	$284	❌	❌	❌	Y / Y	⭐️ 5 (28)
The Queen of The Queen City	$27,217	$100	70%	4	2	1	$177	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
The Dayton Dream House	$35,475	$112	70%	4	3	1	$294	❌	❌	❌	Y / Y	⭐️ 5 (27)
Kozy Korners: Homey, Walkable, 1 mile to DT Cincy!	$40,087	$193	51%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (161)
The Speakeasy- Up the Hill from OTR	$46,367	$190	63%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (124)
Beautifully renovated historic 4 BR home in OTR	$45,138	$261	47%	4	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (145)
Spacious home walking distance from everything	$40,474	$236	45%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury group property in vacation town Mt Adams	$82,350	$500	45%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (58)
Centennial House \| Mt Adams	$181,971	$631	76%	4	4	1	$207	❌	❌	✅	Y / Y	⭐️ 5 (28)
Historic Brownstone-Sleeps 10-Perf for Weddings!	$31,960	$116	67%	4	2.5	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (102)
Quiet 4BR - Weddings, Family, Pets - 3min DT Cincy	$61,183	$306	53%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (38)
Brick & Boho 2 Miles From Cincy + 2 Car Garage	$94,591	$338	75%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (176)
Spacious 4BR w Private Roof Deck \| Walkable to ALL	$115,675	$324	89%	4	2.5	1	$224	❌	❌	✅	Y / Y	⭐️ 5 (33)
Neat Suites, The Baldwin Flats	$204,016	$581	94%	4	4	2	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
The Heart of Madison Suites	$58,604	$168	87%	4	2	1	$245	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
4BR/2BA Walnut Street Retreat 5 Min 2 Cinti	$56,606	$222	69%	4	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (90)
Urban Oasis 3 Miles to Cincinnati Sleeps 12	$66,535	$321	55%	4	2	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (94)
Deluxe 4-Bedroom w Huge Deck 3-Min to Downtown!	$102,123	$501	54%	4	2.5	1	$218	❌	❌	✅	Y / Y	⭐️ 5 (80)
Modern Renovated Historical Home in Heart of OTR	$48,555	$370	35%	4	3.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (85)
Besuden House OTR	$73,338	$298	64%	4	3.5	2	$235	✅	❌	✅	Y / Y	⭐️ 5 (157)
Spacious Suites in OTR - Findlay Market!	$80,034	$290	71%	4	3.5	1	$222	❌	❌	✅	Y / Y	⭐️ 5 (18)
Huge OTR Urban Oasis	$73,176	$244	77%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (215)
Luxury 4-Bedroom Retreat in Over the Rhine	$107,199	$344	80%	4	4	1	$230	❌	❌	✅	Y / Y	⭐️ 5 (29)
Modern Home \| OTR \| Central \| Cincinnati, OH	$106,115	$512	54%	4	2	1	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Beautiful Home one mile from downtown Cincinnati!!	$23,870	$124	50%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (73)
Stunning Condos Near Washington Park w/ Parking	$89,945	$291	80%	4	3	1	$206	❌	❌	✅	Y / Y	⭐️ 4.5 (99)
The Urban Odyssey - Sleeps 10!	$27,699	$118	54%	4	3.5	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (36)
Spacious Home~2 Balconies~City Views~Free Parking	$56,096	$310	47%	4	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Stylish Condo Duo in Downtown Cincy!	$83,995	$314	70%	4	3	2	$285	❌	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful Mainstrasse Oasis 100ft to entertainment	$24,055	$155	39%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (94)
Two Luxury Condos - Close to Cincy	$163,859	$587	74%	4	2	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (5)
Group Oasis - Minutes from Cincinnati w/ Hottub!	$57,865	$255	62%	4	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (44)
2 apts in Covington Mainstrasse for larger groups	$34,888	$206	44%	4	2	2	$125	❌	❌	✅	N / N	⭐️ 5 (8)
Taylor St. Retreat-4 BR-2 BA-sleeps 9; near Cinti	$61,096	$215	77%	4	2	2	$98	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lux 4BR Townhome \| City Views \| Private Balconies	$42,017	$205	56%	4	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
4 BR/2BA, 2 full apartments 5 min 2 Cincinnati	$71,004	$235	81%	4	2	2	$99	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

419.02% 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)	$43,369	$86,738	$130,107	$173,476	$216,845	$433,691	$1,301,075
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	$43,369	$86,738	$130,107	$173,476	$216,845	$433,691	$1,301,075

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

419.02%

Payback Period Days

Return on Investment

419.02%

115 Park Ave Newport, KY, 41071

4 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$66,401

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $346/night at 38% occupancy ($48,022.28). Airbtics projects $303/night at 60% occupancy ($66,401).

Occupancy Rate

Top 51% 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.

$70,322

Avg annual revenue

60%

Avg occupancy rate

$303

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

$80k

$140k

$205k

$43,369

Profit

Revenue

$66,401

Operating Expenses

$20,632

Operating Income

$45,769

Net Effective Rent

$2,400

Profit (Cash Flow)

$43,369

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

419.02%

Payback Period Days