BNBCalc Short Term Rental Rental Arbitrage Analysis 28 Orphanage Rd

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,420

Profit (Cash Flow)

-$3,625

Cash on Cash Return

-57.1%

Annual Revenue

$33,420

AirDNA projects $137/night at 69% occupancy ($34,526). Airbtics projects $150/night at 61% occupancy ($33,419). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $150 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,447	$29,752	$47,846	$65,821
Occupancy	52%	63%	74%	82%
Nightly Rate	$102	$117	$163	$206

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 BR House 3.5 miles from Downtown Cincinnati	$46,848	$400	32%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (288)
Pet-Friendly Covington Retreat w/ Fenced Yard	$43,092	$185	57%	2	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Clean, 4 bdrm house part 2	$8,738	$71	32%	2	2	2	$12	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Covington Corner Haus Upper Unit• clean & stylish	$25,244	$120	51%	2	2	1	$75	❌	❌	❌	Y / N	⭐️ 4.8 (105)
Pond House: Fresh, Colorful, New & For Families	$40,446	$175	60%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (65)
✨COZY Cottage Meets Convenience w/ON SITE PARKING🔥	$30,644	$113	71%	2	2	2	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
1930's Cape Cod Style Home	$30,685	$99	75%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.9 (58)
Fern Cottage near Cincy/Creation Museum/Ark	$39,256	$115	84%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.9 (391)
Peppercorn Cottage near Cincy/Creation Museum/Ark	$35,103	$130	66%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (221)
English cottage 2 Bed/1.5 Bath	$28,476	$93	82%	2	2	25	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

-57.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,624	-$7,249	-$10,874	-$14,499	-$18,123	-$36,247	-$108,742
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	-$3,624	-$7,249	-$10,874	-$14,499	-$18,123	-$36,247	-$108,742

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-57.08%

Payback Period Days

Return on Investment

-57.08%

28 Orphanage Rd Fort Mitchell, Kentucky, 41017-3128

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,725

Zestimate

$33,420

Annual Revenue

BNBCalc predicts this property will get $150 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$32,853

Avg annual revenue

61%

Avg occupancy rate

$150

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

$10k

$20k

$35k

$50k

-$3,625

Profit

Revenue

$33,420

Operating Expenses

$16,345

Operating Income

$17,075

Net Effective Rent

$20,700

Profit (Cash Flow)

-$3,625

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-57.08%

Payback Period Days