BNBCalc Short Term Rental Rental Arbitrage Analysis 819 Mickey Ln, Lexington, KY, 40509

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$40,498

Profit (Cash Flow)

$1,729

Cash on Cash Return

19.5%

Annual Revenue

$40,498

AirDNA projects $248/night at 80% occupancy ($72,464). Airbtics projects $176/night at 63% occupancy ($40,498). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,113	$42,869	$53,552	$73,774
Occupancy	55%	66%	70%	82%
Nightly Rate	$126	$173	$202	$237

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Run for the Roses Retreat! 2 King beds/I-75	$84,010	$327	69%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Southern Charm	$44,745	$180	66%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (63)
Hamburg Haus \| King Suite\|Garage \|Horse Park >20m	$45,302	$178	67%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (59)
Lovely 3 Bdrm Home w/Free Parking Close to I-75	$53,759	$213	68%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (111)
Conveniently located to UK, Keeneland and Hamburg	$23,050	$127	47%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)
Queensway Breeze/8min to DtownLex	$23,002	$144	40%	3	2	1	$120	❌	❌	❌	N / Y	⭐️ 4.8 (42)
Near Downtown, Kenwick, Walk to Coffee and Park	$43,433	$181	64%	3	2.5	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (39)
Spacious Lexington Townhouse	$31,379	$106	75%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (262)
Lexington Getaway w/ Backyard Deck < 2 Mi to UK!	$30,386	$124	56%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (46)
Cozy Kenwick Bungalow in the Heart of Lexington	$41,697	$159	69%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (133)
The Rosewood Cottage of Lexington I Elegant & Cozy	$67,705	$200	90%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (114)
Residential home all wood flooring	$28,770	$138	55%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
The NightinGayle - Pool, Hot Tub	$70,560	$279	67%	3	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (67)
Spacious King Suite \| Horses, Fire Pit, Garage,	$58,289	$155	97%	3	2.5	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (152)
“Ivory Inn” - Cozy Modern Stay w/ Hot Tub - LEX	$37,346	$169	56%	3	2	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (88)
Limestone Hideaway	$39,239	$122	82%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (172)
The Kenwick ~ Modern Amenities w/ Historic Charm	$39,546	$144	69%	3	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (67)
Downtown Lexington, HotSpot!	$14,108	$117	30%	3	2	1	$135	❌	❌	❌	N / N	⭐️ 4.1 (10)
The Little Red Tudor- Minutes from KY Horse Park!	$36,314	$227	43%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (13)
Home Away Hamburg-Lexington, KY	$40,517	$246	45%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
The 6th Green.	$37,943	$180	56%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
3 bed (kings) 2.5 bath spacious remodeled home	$38,328	$154	68%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Lexington house, quiet neighborhood. #15081244-1	$47,932	$190	68%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (24)
Cheerful 3 Bedrooms Residential Indoor fireplace	$49,840	$197	69%	3	3	5	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Super Clean 3BR getaway - King Bed and Snacks!	$59,767	$200	80%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (179)
Lovely Lex Cottage- Close to DT	$15,630	$107	35%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (37)
Cozy on Carolyn/8min to DtownLex	$40,405	$155	67%	3	1.5	1	$120	❌	❌	✅	N / Y	⭐️ 5 (50)
Peggy's Home With Cozy Sunroom	$15,091	$108	37%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (81)
Casa on Kenesaw	$24,796	$104	62%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (96)
New Listing! Cozy 3 bedroom - Downtown Lexington	$43,822	$186	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Charming Lexington Townhouse	$41,702	$211	54%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
One Wild Cat - 3BR 2.5BA Home, 5 Beds, Fenced Bkyd	$76,617	$375	55%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (30)
Bungalow Bill's - Pet Fee Additional Charge	$48,195	$217	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
The Cottage @ Castlewood Park	$40,770	$119	89%	3	2	2	$92	❌	❌	✅	Y / Y	⭐️ 5 (522)
Equine Escape-Ranch, BBQ Grill, 2-Car Garage	$50,272	$224	59%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Bluegrass Suburbia - Entire Place Near Downtown!	$66,862	$236	75%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Hamburg Hideaway	$48,326	$159	82%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (62)
3 Bedroom-7 guest home close to downtown/UK & Rupp	$25,041	$105	62%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
3000ft home with pooltable great central location	$48,159	$178	73%	3	3	30	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Hamburg Parkside Retreat	$37,365	$123	78%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)

Return Metrics

19.54% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,729	$3,458	$5,188	$6,917	$8,647	$17,294	$51,884
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	$1,729	$3,458	$5,188	$6,917	$8,647	$17,294	$51,884

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.54%

Payback Period Days

1869

Return on Investment

19.54%

819 Mickey Ln Lexington, Kentucky, 40509

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$40,498

Annual Revenue

BNBCalc predicts this property will get $176 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$42,750

Avg annual revenue

63%

Avg occupancy rate

$176

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

$15k

$35k

$60k

$85k

$1,729

Profit

Revenue

$40,498

Operating Expenses

$17,265

Operating Income

$23,233

Net Effective Rent

$21,504

Profit (Cash Flow)

$1,729

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

19.54%

Payback Period Days

1869