BNBCalc Short Term Rental Rental Arbitrage Analysis 912 E Jefferson St

4 bed • 2.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$89,905

Profit (Cash Flow)

$50,017

Cash on Cash Return

466.4%

Annual Revenue

$89,905

AirDNA projects $547/night at 45% occupancy ($89,904). Airbtics projects $371/night at 50% occupancy ($67,752). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 45% occupancy rate, $547 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,939	$52,574	$101,292	$153,208
Occupancy	41%	46%	61%	69%
Nightly Rate	$242	$305	$444	$594

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lux 4-King Bedroom Home \| Nr Downtown Louisville	$41,947	$302	37%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (42)
NULU-Fire Pit-Hot Tub-BBQ-King Bed-Fast Wifi	$73,414	$269	72%	4	3	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (146)
EVERYTHING LOUISVILLE GALLERY HOME 15% Discount	$50,248	$322	42%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Urban Bourbon Trail+ Nulu+Walkable+Fire Pit	$48,746	$199	65%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (74)
Sleep 8 in style at this restored NuLu church	$97,215	$415	63%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (45)
Nulu \| Bourbon District \| 4 Bedroom \| Fire Pit	$40,937	$244	45%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (125)
Bourbon Bungalow	$49,073	$308	43%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (64)
Walkable+5 King Beds+Firepit+Bourbon Trail	$65,254	$256	69%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (121)
King Bed\|Sleeps 10\|Parking \| Great Location Loft!	$26,450	$89	67%	4	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Stay on Broadway - Sleeps 10, Hot Tub, Walkable!	$57,366	$201	71%	4	4	2	$160	❌	✅	❌	Y / Y	⭐️ 4.8 (84)
Eclectic Historic House in the Highlands	$42,521	$234	46%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (261)
Highlands Hidden Gem 4BR apt w/ free parking	$21,090	$146	39%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (74)
Remodeled 4BR House! Walk to Logan Street Market!	$39,259	$236	44%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Charming Home just off Bardstown Rd	$90,125	$572	43%	4	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
The Orange Door ~ Prime Germantown 4BR/2BA Luxury	$54,967	$253	58%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (84)
The Payne Street Paddock, Nulu, Crescent Hill	$65,170	$360	48%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (93)
Rose Brick Upper @ Walking Bridge to Louisville	$35,026	$215	41%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (38)
Sleeps 12-Two Fully Renovated Historic Homes	$52,140	$405	35%	4	2	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (47)
New! Boho Comfort in the City! Spacious! Modern!	$68,639	$279	66%	4	3	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (47)
KING Sleep10 5Bed 4BR 2BA Swepson ICON 102	$63,458	$196	84%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxury City Escape. Peaceful Retreat by Hollyhock	$62,638	$406	40%	4	4	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (67)
Bellwether House	$139,076	$629	59%	4	4	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
The Churchill, historic Derby suite/Bourbon Trail!	$96,174	$554	47%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (79)
Cassius Quarters, private balcony/Bourbon Trail!	$96,575	$591	44%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
Highlands House	$88,535	$590	41%	4	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
Swanky & Upbeat Suites @ Bungalou + Bourbon Bar	$191,084	$1,129	46%	4	4	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Main Suite/Longview -On Bourbon Trail/Yum Center	$91,722	$441	56%	4	3	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (30)
3400+ sq, TWO Luxury Condos Walk to ALL Highlands!	$120,281	$536	61%	4	5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Quiet Neighborhood, Updated, Close to Everything	$36,681	$167	56%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
NEW Highlands Down \| 4BR 3BA KINGS \| Sleep 10	$108,639	$777	38%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Luxurious Home 10B Downtown Walk 2 Restaurant/Bar	$47,209	$636	20%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
City Loft Escape with River Views! By Hollyhock	$69,026	$398	45%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
4BR Great One's Getaway; Outdoor Tub & Fire Pit	$40,822	$403	27%	4	2	4	$150	❌	✅	✅	Y / Y	⭐️ 4.9 (36)
* KY Derby Home -Heart of Old Louisville *	$40,691	$299	36%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
HISTORIC Home in Old Louisville 4BR/2BA w DECK	$71,450	$270	72%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (228)
5 bedroom/4 bath Walk to All, Historic Highlands	$53,397	$224	64%	4	4	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
The Cherokee Charmer	$37,745	$266	38%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
3 KING BEDS-Walkable	$87,002	$455	52%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (45)
Derby City Luxury Home: Best Location/Walk To All	$47,999	$308	42%	4	3	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (127)
Tyler Park Place	$66,031	$295	60%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (41)

Return Metrics

466.36% 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)	$50,017	$100,034	$150,051	$200,068	$250,085	$500,171	$1,500,515
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	$50,017	$100,034	$150,051	$200,068	$250,085	$500,171	$1,500,515

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

466.36%

Payback Period Days

Return on Investment

466.36%

912 E Jefferson St Louisville, Kentucky, 40206

4 bed • 2.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,350

Zestimate

Louisville

Guide

Zoning

Market

Guide

Laws

Market Data

$89,905

Annual Revenue

BNBCalc predicts this property will get $371 per night with 50% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$66,895

Avg annual revenue

50%

Avg occupancy rate

$371

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

$20k

$75k

$130k

$190k

$50,017

Profit

Revenue

$89,905

Operating Expenses

$23,688

Operating Income

$66,217

Net Effective Rent

$16,200

Profit (Cash Flow)

$50,017

$10,725

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$100

Total

$10,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

466.36%

Payback Period Days