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 2455 Ambrato Way, Covington, KY, 41017

2 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$30,118

Profit (Cash Flow)

-$4,997

Cash on Cash Return

-75.7%

Annual Revenue

$30,118

AirDNA projects $146/night at 53% occupancy ($28,262). Airbtics projects $133/night at 62% occupancy ($30,118). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $133 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,286$29,993$41,144$50,904
Occupancy51%63%72%80%
Nightly Rate$108$124$148$164

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
Pet-Friendly Covington Retreat w/ Fenced Yard

No image available

$24,823
$138
43%
21.52$129βŒβŒβœ…Y / Y⭐️ 4.5 (35)
Well shoot, that's cute!

No image available

$49,630
$226
60%
21.51$0βŒβŒβœ…Y / Y⭐️ 5 (53)
3 BR House 3.5 miles from Downtown Cincinnati

No image available

$45,127
$411
30%
21.51$0βŒβœ…βœ…Y / Y⭐️ 5 (316)
Pond House | Fresh, Colorful, New | 2 Couples

No image available

$46,193
$186
66%
221$60❌❌❌Y / Y⭐️ 5 (121)
Fern Cottage near Cincy/Creation Museum/Ark

No image available

$32,421
$116
74%
211$50❌❌❌N / Y⭐️ 5 (460)
All Private 2bed, 1bath w/patio

No image available

$25,658
$99
65%
211$75❌❌❌Y / Y⭐️ 5 (74)
Charming apartment in Courthouse Square.

No image available

$23,396
$76
80%
212$60❌❌❌N / Y⭐️ 5 (265)
Historic Orange House Apartment

No image available

$18,890
$87
58%
212$35❌❌❌Y / Y⭐️ 5 (98)
Just Across The River - 2 Parking+Steps to Madison

No image available

$44,570
$148
80%
21.51$77❌❌❌Y / Y⭐️ 5 (71)
Clean 2BR centrally located to Cin/Cov attractions

No image available

$21,623
$144
40%
211$60❌❌❌N / Y⭐️ 5 (88)
The Main Event! Enjoy Private Parking!

No image available

$30,628
$125
63%
221$90❌❌❌Y / Y⭐️ 5 (102)
Back to the Future w/ Marty + Doc - Close to Cincy

No image available

$25,838
$171
39%
212$75❌❌❌Y / Y⭐️ 5 (49)
Hannaford Townhome W/ Free Parking. Prime Location

No image available

$35,736
$134
69%
221$70βŒβŒβœ…Y / Y⭐️ 5 (274)
Main St. Mecca by shops, restaurants and bars

No image available

$23,519
$96
63%
211$60βŒβŒβœ…Y / Y⭐️ 5 (168)
Entire Penthouse 3rd FL 2 Queens & 2 bathrooms #E

No image available

$23,502
$157
39%
222$99❌❌❌Y / Y⭐️ 5 (116)
Main Street Oasis - with Parking

No image available

$33,741
$125
67%
22.51$110❌❌❌Y / Y⭐️ 5 (110)
MainStrasse Village - Casper Otten House

No image available

$23,798
$124
51%
212$65❌❌❌Y / Y⭐️ 5 (259)
Charming Covington Townhome with Skyline Views!

No image available

$31,066
$164
49%
222$150❌❌❌Y / Y⭐️ 5 (102)
The Tres House - "everyday we found something new"

No image available

$24,195
$138
47%
21.51$35βŒβŒβœ…Y / Y⭐️ 5 (452)
The Gilded Cincy-View Condo

No image available

$24,506
$114
49%
21.51$135❌❌❌Y / Y⭐️ 5 (114)
House of Liebe - β€œActually, I want to live here!”

No image available

$24,771
$138
48%
211$25βŒβŒβœ…Y / Y⭐️ 5 (553)
Historic home in the heart of downtown

No image available

$28,839
$108
69%
211$60βŒβŒβœ…Y / Y⭐️ 5 (369)
Pickle Factory Wenzel Luxe 1800s Aristocrat

No image available

$31,973
$156
56%
221$0❌❌❌N / Y⭐️ 5 (78)
Family-Friendly Home near Dwntwn & Creation Museum

No image available

$45,026
$148
81%
211$50❌❌❌Y / Y⭐️ 5 (409)
Pickle Factory In A Pickle Retro Loft 2 bedroom

No image available

$34,265
$151
62%
221$0❌❌❌N / Y⭐️ 5 (82)
Monmouth Loft 4 | Walk to Shops

No image available

$21,749
$86
63%
211$87❌❌❌Y / Y⭐️ 5 (19)
Ludlow bungalow, 15 minutes to creation museum cvg

No image available

$30,274
$124
64%
211$25❌❌❌Y / Y⭐️ 5 (613)
Gym + King Bed - CBD, OTR, Stadium #14

No image available

$22,587
$100
55%
213$98βœ…βŒβŒY / Y⭐️ 5 (49)
Suite Chateaux

No image available

$37,934
$127
79%
212$80❌❌❌N / Y⭐️ 5 (40)
Affordable Home Near Cincinnati

No image available

$30,222
$113
72%
213$55❌❌❌N / Y⭐️ 5 (56)
Cheerful 2BR Mins to Downtown & Newport w/ Parking

No image available

$37,093
$108
88%
212$99βŒβŒβœ…Y / Y⭐️ 5 (33)
Covington Corner Haus Upper Unitβ€’ clean & stylish

No image available

$22,231
$108
53%
221$75❌❌❌Y / N⭐️ 4.5 (128)
Lee Street Retreat - The Best of Covington

No image available

$22,251
$111
51%
211$80❌❌❌Y / Y⭐️ 4.5 (48)
Goldie on Greer - Perfect for 4!

No image available

$37,854
$152
65%
211$80βŒβŒβœ…Y / Y⭐️ 5 (69)
Heart of Mainstrasse 3

No image available

$26,280
$88
71%
211$117❌❌❌Y / Y⭐️ 5 (33)
Heart of Mainstrasse 4

No image available

$22,455
$71
76%
211$117❌❌❌Y / Y⭐️ 5 (63)
Heart of Madison 2

No image available

$30,522
$95
80%
211$117❌❌❌Y / Y⭐️ 5 (38)
The Heart of Madison 3

No image available

$29,239
$108
68%
211$117❌❌❌Y / Y⭐️ 5 (46)
Whole House*King Bed*Free Parking*Close to Cincy*

No image available

$34,789
$120
77%
212$60❌❌❌Y / Y⭐️ 5 (101)
Hot Tub Riverfront Bungalow w/Stunning Views

No image available

$52,309
$150
93%
21.52$95βŒβœ…βŒY / Y⭐️ 5 (201)

Return Metrics

-75.71% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,997-$9,994-$14,991-$19,989-$24,986-$49,973-$149,919
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-$4,997-$9,994-$14,991-$19,989-$24,986-$49,973-$149,919

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-75.71%

Payback Period Days

0

Return on Investment

-75.71%

property-location

2455 Ambrato Way Covington, Kentucky, 41017

2 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$30,118

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $146/night at 53% occupancy ($28,262.58). Airbtics projects $133/night at 62% occupancy ($30,118).

Top 58% of comparables

Top 41% 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.

$30,788

Avg annual revenue

62%

Avg occupancy rate

$133

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

$20k

$30k

$40k

$55k

Sign up to see the data on 40 all comparables

-$4,997

Profit

Revenue

$30,118

Operating Expenses

$15,915

Operating Income

$14,203

Net Effective Rent

$19,200

Profit (Cash Flow)

-$4,997

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-75.71%

Payback Period Days

0