BNBCalc Short Term Rental Rental Arbitrage Analysis 5615 Genny Court, Louisville, Kentucky 40214, United States

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$51,134

Profit (Cash Flow)

$11,487

Cash on Cash Return

604.6%

Annual Revenue

$51,134

AirDNA projects $201/night at 62% occupancy ($45,516).

BNB Calc projects a 80% occupancy rate, $175 rate per night.

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

Return Metrics

604.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,486	$22,973	$34,460	$45,946	$57,433	$114,867	$344,601
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	$11,486	$22,973	$34,460	$45,946	$57,433	$114,867	$344,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

604.56%

Payback Period Days

Return on Investment

604.56%

5615 Genny Ct Louisville, Kentucky, 40214-4708

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,959

Zestimate

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$51,134

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,487

Profit

Revenue

$51,134

Operating Expenses

$18,047

Operating Income

$33,087

Net Effective Rent

$21,600

Profit (Cash Flow)

$11,487

$1,900

Cash Investment

Renos & Furnishing

Setup Costs

$1,900

Total

$1,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

604.56%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

12,502 sqft

Year built:

1966

Size:

1,025 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size: 12,502 sqft

Building area: 1,025 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R4-RESIDENTIAL SINGLE FAM

Land Use: Residential

Parcel Number: 24132700130000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $158,140

County Est. Land Value: $25,920

Assessed Land Value: $25,920

County Est. Structure Value: $132,220

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/07/23	$255,615	0%	Binh Hoa Le, Hien Thanh Pham
06/19/17	$0	0%	Corey M Brown, Emily E Brown

Ownership

Name: Binh Hoa Le

Owner Occupied: No

Owner Mailing Address: 3500 Timmons Ct, Louisville, Ky 40245

Years Owned: 0

Home Equity: $59,400

Mortgage Balance Remaining: $138,200

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No