BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1322 Walnut St, Shelbyville, KY

3 bed β€’ 3 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$54,977

Profit (Cash Flow)

$14,038

Cash on Cash Return

158.6%

Annual Revenue

$54,977

AirDNA projects $243/night at 95% occupancy ($84,316). Airbtics projects $284/night at 53% occupancy ($54,976). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, $284 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,852$43,373$79,717$130,876
Occupancy42%53%61%75%
Nightly Rate$182$217$349$466

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Quiet Downtown Maple Cottage Gem

No image available

$38,141
$146
68%
311$150❌❌❌Y / Y⭐️ 5 (27)
Charming 1900's Home close to Bourbon Trail

No image available

$71,514
$403
48%
332$200❌❌❌Y / Y⭐️ 5 (33)
Historic Downtown~Heart of Bourbon Trail

No image available

$57,289
$258
60%
32.52$90βŒβŒβœ…Y / Y⭐️ 5 (26)
2024 KY Derby 30 min Away ~ Art Gallery ~ Hot Tub

No image available

$37,642
$205
49%
332$175βŒβœ…βŒY / Y⭐️ 5 (59)
Parris on Main

No image available

$44,184
$154
77%
32.51$65βŒβŒβœ…Y / Y⭐️ 5 (147)
Brown Ave Bourbon Trail & Beds- Shelbyville, KY

No image available

$36,526
$212
45%
322$225❌❌❌Y / Y⭐️ 5 (37)
Bourbon Basecamp! New on the Bourbon Trail!

No image available

$37,031
$179
54%
322$125βŒβŒβœ…Y / Y⭐️ 4.5 (59)
Lakehouse Cove Road Shelbyville Winter special !l

No image available

$53,574
$221
61%
322$175βŒβŒβœ…Y / Y⭐️ 5 (43)
The Knob in Shelbyville

No image available

$45,190
$279
40%
322$200❌❌❌Y / Y⭐️ 5 (6)
Arcade | Fishing Pond | Cabin on Farm | Slps 12+

No image available

$97,666
$633
41%
32.52$300βŒβœ…βœ…Y / Y⭐️ 5 (69)
Heritage House is a restored 1900's 3 bedroom home

No image available

$41,226
$328
34%
312$60❌❌❌Y / Y⭐️ 5 (24)
Bluegrass Bourbon Lodge Bourbon Trail/Lake/HotTub

No image available

$67,212
$374
48%
322$150βœ…βœ…βŒY / Y⭐️ 5 (34)
Bass N Bourbon Retreat - Lakefront * Bourbon Trail

No image available

$66,941
$238
75%
322$120❌❌❌Y / Y⭐️ 5 (72)
Best Farm stay! Bourbon Trail! Meet farm animals!

No image available

$33,500
$156
57%
322$125❌❌❌Y / Y⭐️ 5 (34)
Historically Registered 1847 Log Home

No image available

$53,829
$277
52%
32.53$170❌❌❌Y / Y⭐️ 5 (59)
Comfortable sleek home bourbon trail

No image available

$37,768
$207
48%
32.51$80βŒβŒβœ…Y / Y⭐️ 5 (99)
Bourbon Trail | Hot Tub | Speakeasy | Game Rm!

No image available

$129,355
$459
77%
33.52$0βœ…βœ…βœ…Y / Y⭐️ 5 (17)
Private 5 acre A frame

No image available

$114,862
$951
33%
322$0βœ…βœ…βŒY / Y⭐️ 5 (18)
Cozy modern farmhouse on Kentucky horse farm

No image available

$67,886
$427
41%
312$95❌❌❌Y / N⭐️ 5 (6)
Ridge Retreat 42 Sleeps 8 + Crib. NEW HOT TUB

No image available

$33,979
$214
42%
332$135βœ…βœ…βœ…Y / Y⭐️ 5 (97)
Lake Refuge near Louisville & Bourbon Trail #52

No image available

$59,895
$233
68%
332$100βœ…βœ…βœ…Y / Y⭐️ 5 (122)
Caboose Cottage

No image available

$30,513
$143
54%
311$75❌❌❌Y / Y⭐️ 5 (73)
This old Kentucky home - Middletown/Derby/Bourbon

No image available

$43,506
$348
34%
322$100βŒβŒβœ…Y / Y⭐️ 5 (36)
Charming Bungalow on 1.5 Acres in Amazing Location

No image available

$42,824
$191
59%
311$75❌❌❌Y / Y⭐️ 5 (108)
Jen's Quack Shack

No image available

$47,190
$147
86%
313$115βŒβŒβœ…Y / Y⭐️ 5 (38)
Luxury barn home lodge on a Kentucky horse farm

No image available

$93,197
$589
40%
312$165βŒβœ…βŒY / Y⭐️ 5 (13)
Anchor Rental

No image available

$38,788
$184
57%
332$100βœ…βœ…βŒY / Y⭐️ 5 (127)
The Barefoot Cottage 53. Pet friendly with fee, NE

No image available

$32,598
$205
42%
332$135βœ…βœ…βœ…Y / Y⭐️ 5 (93)
Enchanted Cabin at LedgeRock Springs

No image available

$98,980
$533
50%
322$285βŒβœ…βœ…Y / Y⭐️ 5 (33)
Hot Tub-King Bed-Coffee Bar-Arcade-Fire Pit!

No image available

$43,083
$174
66%
31.52$80βŒβœ…βŒY / Y⭐️ 5 (99)
The Lady Jinx Home - 3 BR/2.5 Bath - Entire Home

No image available

$37,898
$176
56%
32.52$150❌❌❌Y / Y⭐️ 5 (61)
Southern Lights 56- Brand NEW hot tub and deck!

No image available

$41,312
$200
54%
332$135βœ…βœ…βœ…Y / Y⭐️ 4.5 (114)
The Bourbon Coop

No image available

$46,494
$147
85%
322$75❌❌❌Y / Y⭐️ 5 (51)
Bourbon Trail*Pewee Valley *HOT TUB

No image available

$72,435
$278
70%
331$125βŒβœ…βœ…Y / Y⭐️ 5 (154)
Not your Mother’s Log Cabin!

No image available

$95,480
$400
63%
32.53$135❌❌❌Y / Y⭐️ 5 (64)
3 Bed / 3 bath cottage NEW Hot Tub

No image available

$39,928
$205
52%
332$120βœ…βœ…βœ…Y / Y⭐️ 5 (68)
~A-Framed View in Kentucky~

No image available

$37,291
$236
42%
32.52$185βŒβŒβœ…Y / Y⭐️ 5 (78)
Splash of 7&7

No image available

$33,771
$200
45%
332$149βŒβœ…βŒY / Y⭐️ 4.5 (70)
Lagrange Loft - Small Town USA - Bourbon Trail

No image available

$26,016
$121
55%
312$150❌❌❌Y / Y⭐️ 5 (52)

Return Metrics

158.61% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,037$28,075$42,112$56,150$70,187$140,375$421,127
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$14,037$28,075$42,112$56,150$70,187$140,375$421,127

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

158.61%

Payback Period Days

230

Return on Investment

158.61%

property-location

1322 Walnut St Shelbyville, Kentucky, 40065

3 bed β€’ 3 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

$54,977

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $243/night at 95% occupancy ($84,316.57). Airbtics projects $284/night at 53% occupancy ($54,976).

Top 53% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$54,064

Avg annual revenue

53%

Avg occupancy rate

$284

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$60k

$95k

$130k

Sign up to see the data on 40 all comparables

$14,038

Profit

Revenue

$54,977

Operating Expenses

$19,147

Operating Income

$35,830

Net Effective Rent

$21,792

Profit (Cash Flow)

$14,038

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

158.61%

Payback Period Days

230

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service