3420 Promenade Dr Lexington, Kentucky, 40515-5896
3 bed • 1 bath • 9 guests
Est. $1,300/mo
This property is for sale!
Contact
test at Test
$35,958
Annual Revenue
BNBCalc predicts this property will get $194 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$40,936
Avg annual revenue
58%
Avg occupancy rate
$194
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
-$677
Profit
Revenue
$35,958
Operating Expenses
$18,355
Operating Income
$17,604
Mortgage & Taxes
$18,281
Profit (Cash Flow)
-$677
$70,580
Cash Investment
Down Payment
$54,200
Renos & Furnishing
$8,250
Closing Costs
$8,130
Total
$70,580
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.95%
Cap Rate
6.49%
STR 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 est deduction will be...
Deductible mortgage interest
$12,862
Deductible property tax
$2,683
Your total deduction
$28,663
Your adjusted annual income
$150,000 - $28,663 = $121,337
Taxes on $121,337 (30%)
$36,401
Your old tax bill
$45,000
Your new tax bill
$36,401
Estimated tax savings
$8,599
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
6,382 sqft
Year built:
1989
Size:
1,316 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1609 Claywood Ct | 3 | 2 | 1,347 | - | 7,832 | 1988 | $178,000 | - |
| 3977 Rapid Run Dr | - | 2 | 962 | - | 3,358 | 1993 | $1,923,076 | - |
| 3965 Rapid Run Dr | - | 2 | 962 | - | 3,358 | 1993 | $576,923 | - |
| 3969 Rapid Run Dr | - | 2 | 1,144 | - | 3,358 | 1993 | $576,923 | - |
| 3396 Colonnade Dr | 3 | 1 | 1,264 | - | 7,832 | 1989 | $162,000 | 109 |
| 1628 Claywood Ct | 3 | 2 | 1,278 | - | 6,382 | 1988 | $256,000 | 38 |
| 1392 Deer Lake Cir | 2 | 2 | 1,280 | - | 7,096 | 1984 | $155,000 | 54 |
| 3537 Buckhorn Dr | 3 | 1 | 2,214 | - | 7,174 | 1980 | $185,000 | 60 |
| 3457 Colonnade Dr | 3 | 2 | 1,347 | - | 6,382 | 1989 | $250,000 | - |
| 1433 Hartland Woods Way | 2 | 2 | 1,008 | - | 2,008 | 1994 | $175,000 | 37 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 6,382 sqft
- Building area: 1,316 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-4
- Land Use: Residential
- Parcel Number: 10042780
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $145,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $145,000 | 0% | Peyton M Vickery |
Ownership
- Name: Peyton M Vickery
- Owner Occupied: No
- Owner Mailing Address: 3420 Promenade Dr, Lexington, Ky 40515
- Years Owned: 51
- Home Equity: $191,764
- Mortgage Balance Remaining: $35,536
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No