BNBCalc.com Rental Arbitrage Analysis Report of 251 Campsie Pl, Lexington, KY 40508, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Return Metrics

227.52% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

227.52%

Payback Period Days

160

Return on Investment

227.52%

Annual Revenue

$96,242

AirDNA projects $629/night at 62% occupancy ($142,437).

User selected values for this report: 62% occupancy rate, $425 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,993

Annual Expenses

$23,911

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,362

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$802

Management & Platform Fees

$241

Platform Fee (i.e. Airbnb)

$241

Property Manager Fee

$0

property-location

251 Campsie Pl Lexington, Kentucky, 40508-1835

5 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$96,242

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

227.52%

Payback Period Days

160