3420 Promenade Dr Lexington, Kentucky, 40515-5896
3 bed • 1 bath • 9 guests • $271,000
Annual Revenue
$35,958
Profit (Cash Flow)
-$672
Cap Rate
6.5%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $179/night at 55% occupancy ($35,958) Airbtics projects $194/night at 58% occupancy ($41,097)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$35,958
$35,958
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$26,331 | $98 | 64% | 3 | 2 | 9 | 1 | $125 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.7 (80) | Profile | |
$44,254 | $137 | 82% | 3 | 2 | 14 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (83) | Profile | |
$21,417 | $124 | 46% | 3 | 2 | 5 | 1 | $30 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (116) | Profile | |
$35,270 | $117 | 79% | 3 | 2 | 6 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (173) | Profile | |
$42,944 | $139 | 77% | 3 | 3 | 6 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (243) | Profile |
Return Metrics
-0.95% 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
-0.95%
Cap Rate
6.49%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$12,862
Deductible property tax
$2,683
Your total deduction
$39,352
Your adjusted annual income
$150,000 - $39,352 = $110,648
Taxes on $110,648 (30%)
$33,194
Your old tax bill
$45,000
Your new tax bill
$33,194
Estimated tax savings
$11,806
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com