BNBCalc Short Term Rental Rental Arbitrage Analysis 411 W 3rd St, Lexington, KY 40508, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$45,199

Profit (Cash Flow)

-$8,077

Cash on Cash Return

-69.6%

Annual Revenue

$45,199

AirDNA projects $275/night at 45% occupancy ($45,198).

BNB Calc projects a 45% occupancy rate, $275 rate per night.

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

Return Metrics

-69.62% 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)	-$8,076	-$16,153	-$24,230	-$32,307	-$40,384	-$80,769	-$242,307
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	-$8,076	-$16,153	-$24,230	-$32,307	-$40,384	-$80,769	-$242,307

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-69.62%

Payback Period Days

Return on Investment

-69.62%

411 W 3rd St Lexington, Kentucky, 40508-3511

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$45,199

Annual Revenue

Projected nightly rate is $275/night at 45% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,077

Profit

Revenue

$45,199

Operating Expenses

$17,276

Operating Income

$27,923

Net Effective Rent

$36,000

Profit (Cash Flow)

-$8,077

$11,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,100

Total

$11,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-69.62%

Payback Period Days