BNBCalc.com Rental Arbitrage Analysis Report of 908 E Liberty St, Louisville, KY 40204, USA

4 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

174.87% 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

174.87%

Payback Period Days

208

Return on Investment

174.87%

Annual Revenue

$66,533

AirDNA projects $414/night at 44% occupancy ($66,532).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,721

Annual Expenses

$20,649

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,114

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$554

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

Property Manager Fee

$0

property-location

908 E Liberty St Louisville, Kentucky, 40204-1027

4 bed • 2 bath • 9 guests • $1,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$66,533

Profit (Cash Flow)

$23,084

Payback in 208 days

Cash on Cash Return

174.9%

Annual Revenue

$66,533

AirDNA projects $414/night at 44% occupancy ($66,532).

Occupancy Rate

Avg Daily Rate

Return Metrics

174.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

174.87%

Payback Period Days

208