BNBCalc.com Investment Analysis Report of 162 Stephen Rd, Wellington, KY, 40387

3 bed • 2 bath • 8 guests • $179,000

BNB

Calc

Return Metrics

-7.79% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.79%

Cap Rate

4.57%

Return on Investment

6.55%

Annual Revenue

$25,147

AirDNA projects $135/night at 51% occupancy ($25,147). Airbtics projects $212/night at 53% occupancy ($41,038). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,258$38,061$68,068$97,282
Occupancy41%54%64%75%
Nightly Rate$144$186$281$345

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Haven@Cave Run Lake
$31,025
$103
76%
3142$95❌✅✅N / Y⭐️ 4.8 (76)Profile

B

Rustic Cabin Near Red River Gorge / Cave Run Lake
$40,897
$151
74%
3162$0❌✅✅N / Y⭐️ 5 (54)Profile

C

Whispering Woods at Cave Run
$15,956
$125
33%
3191$100❌❌✅N / Y⭐️ 4.5 (10)Profile

D

Luxury Cabin: Hot Tub, Bunk/Gameroom @CaveRunLake
$57,298
$195
75%
32131$130❌✅❌N / Y⭐️ 5 (149)Profile

E

Morning Star Cabin + RRG Adventure Discounts
$47,794
$302
42%
3381$100❌✅❌N / Y⭐️ 4.8 (25)Profile

Operating Expenses

Monthly Expenses

$1,412

Annual Expenses

$16,949

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$910

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$210

Management & Platform Fees

$63

Platform Fee (i.e. Airbnb)

$63

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,006

Annual Mortgage & Tax

$12,072

Downpayment

Purchase Price

$179,000

Percent Down

20%

Total Downpayment

$35,800

Total Loan Amount

$143,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$859

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$148

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,496

Deductible property tax

$1,772

Est. Depreciation Value

$87,881

Profit on this property

$8,198

Your total deduction

$89,951

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,951)

$60,049

Your old tax bill

$45,000

Your new tax bill

$18,015

Estimated tax savings

$26,985

property-location

162 Stephen Rd Wellington, Kentucky, 40387

3 bed • 2 bath • 8 guests

Purchase Price

Est. $859/mo

Agent

Inquire about this property

Contact Agent

$80,900

Zestimate

-22

Airbnb Investor Score

-$3,874

Annual Profit

4.6%

Cap Rate

-7.8%

Cash on Cash

$25,147

Annual Revenue

BNBCalc predicts this property will get $212 per night with 53% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.79%

Cap Rate

4.57%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,496

Deductible property tax

$1,772

Your total deduction

$30,008

Your adjusted annual income

$150,000 - $30,008 = $119,992

Taxes on $119,992 (30%)

$35,998

Your old tax bill

$45,000

Your new tax bill

$35,998

Estimated tax savings

$9,002

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com