BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4214 Marseille Dr

3 bed • 4 bath • 9 guests • $354,500

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$51,660

Profit (Cash Flow)

$7,351

Cap Rate

8.8%

Annual Revenue

$51,660

AirDNA projects $272/night at 52% occupancy ($51,660). Airbtics projects $206/night at 57% occupancy ($42,886). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 52% occupancy rate, $272 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,964$34,333$56,368$90,181
Occupancy38%58%74%83%
Nightly Rate$115$155$200$286

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Near Expo • Churchill Downs • Downtown • Cozy
$39,696
$187
58%
322$0❌❌❌Y / Y⭐️ 5 (111)
Parkside Retreat
$59,217
$339
47%
322$50❌✅✅Y / Y⭐️ 4.8 (97)
Derby City Getaway *near expo
$23,531
$169
36%
322$180❌❌❌Y / Y⭐️ 5 (16)
Cheerful home minutes from Churchill Downs
$27,963
$160
39%
311$125✅❌❌Y / Y⭐️ 5 (14)
Cozy Home in the Heart of Louisville, KY!
$57,836
$208
73%
312$150❌❌❌Y / Y⭐️ 4.8 (14)
3 Bedroom House Super Close to KY Derby
$78,414
$975
21%
312$100❌❌❌N / Y⭐️ 5 (6)
The Derby House
$99,637
$249
97%
313$300❌❌✅Y / Y⭐️ 3.6 (3)
3BD/2BA| Cozy! High Heat, Low Price. Summer Save!
$22,662
$154
39%
321$40❌❌❌Y / Y⭐️ 4.8 (38)
Why Not Stay in Louisville? (up to 8 guests)
$14,515
$58
62%
312$75❌✅❌Y / Y⭐️ 4.9 (201)
My Oasis. Hot tub! 10 mins to everything
$51,251
$209
67%
321$0❌✅✅Y / Y⭐️ 4.3 (18)
Relaxing Oasis - Churchill Downs
$24,920
$91
72%
311$20❌❌✅Y / Y⭐️ 4.7 (545)
Lofty Landings - Churchill Downs
$35,506
$129
73%
321$20❌❌✅Y / Y⭐️ 4.8 (179)
Derby City
$43,581
$156
74%
311$70❌❌✅Y / Y⭐️ 5 (116)
Beautiful House 4 min from Churchill Downs!
$16,509
$155
26%
311$125❌❌✅Y / Y⭐️ 4.5 (61)
Churchill downs, fair & Expo Center, Cards Stadium
$25,314
$108
60%
312$75❌❌✅Y / Y⭐️ 4.8 (155)
Derby City Oasis
$38,416
$228
45%
322$85❌❌❌Y / Y⭐️ 5 (101)
The Third Spire-Churchill Downs-Fair Expo-UofL-SDF
$22,460
$90
58%
311$110❌❌✅N / N⭐️ 4.7 (309)
Full House near EXPO Center - Best Location in Lou
$89,857
$252
95%
321$40❌❌✅Y / Y⭐️ 5 (51)
The Shaded Retreat
$41,929
$151
74%
323$100❌❌✅Y / Y⭐️ 4.6 (19)
Urban Cottage-Bourbon Trail, Expo, YUM, Derby!
$24,534
$172
36%
322$140❌❌❌Y / Y⭐️ 5 (4)
Modern Derby Get-Away 4 miles to Track
$52,485
$717
20%
332$0❌❌❌Y / Y⭐️ 0 (0)
Sleeps 6+, Derby City Home Near Churchill Downs
$79,192
$281
77%
322$0❌❌❌Y / Y⭐️ 4.8 (13)
Lou Had Me At Derby
$46,576
$147
81%
322$110❌❌❌Y / Y⭐️ 4.9 (31)
Gorgeous 3 bedroom Cozy Cabin Getaway
$54,866
$158
92%
322$75❌❌✅Y / Y⭐️ 4.9 (72)
Central Location. Expo cntr, UofL, Churchill Downs
$33,884
$104
84%
311$65❌❌✅Y / Y⭐️ 4.8 (98)
Spacious Living Quarters
$31,769
$155
56%
321$0❌❌❌Y / Y⭐️ 4.8 (32)
Cozy 3-Bedroom House
$19,957
$103
45%
312$100❌❌❌Y / Y⭐️ 5 (24)
Cheerful Home*Close to Churchill Dwn,airport &city
$16,689
$148
28%
312$90❌❌❌Y / Y⭐️ 4.8 (44)
Lush 3BD Steps Away From Churchill & L&N Stadium
$23,234
$113
52%
311$80❌❌✅Y / Y⭐️ 4.8 (42)
Stunning 3BD Loft~Steps to Churchill~Free Parking!
$35,557
$145
67%
321$0❌❌❌Y / Y⭐️ 4.9 (55)
Eagle Nest -quiet & convenient w. GRILL & Backyard
$27,260
$198
36%
321$45❌❌❌Y / Y⭐️ 4.8 (92)
Quaint 3-bedroom, 1 bath home in Derby City
$22,729
$135
46%
311$0❌❌✅Y / Y⭐️ 4.5 (21)
Traditional, newly renovated, 3-bedroom home
$54,241
$741
20%
323$0❌❌❌Y / Y⭐️ 5 (8)
Kentucky Getaway
$22,881
$160
37%
323$175❌❌✅Y / Y⭐️ 4.8 (9)
Welcome to A perfect home in Louisville , KY
$36,590
$115
83%
323$200❌❌✅Y / Y⭐️ 4.7 (6)
3 bedroom Gem
$25,108
$91
68%
311$85❌❌✅N / N⭐️ 4.8 (20)
Churchill Chase
$31,882
$181
45%
321$100❌❌❌Y / Y⭐️ 5 (23)
Quaint, Quiet, Convenient 3 Bed
$12,956
$118
30%
321$0❌❌❌Y / N⭐️ 4.8 (12)
Close to Churchill, U of L, KY Expo, & SDF
$34,302
$112
83%
322$25❌❌❌Y / Y⭐️ 4.9 (33)
The Old Fashioned
$38,954
$115
80%
322$70❌❌❌N / Y⭐️ 4.8 (120)

Return Metrics

8.11% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,350$14,701$22,052$29,403$36,754$73,508$220,525
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,482$7,180$11,105$15,273$19,697$46,267$283,600
Down Payment$70,900$70,900$70,900$70,900$70,900$70,900$70,900
Property Appreciation$10,635$21,589$32,871$44,492$56,462$121,918$505,964
Total Return$92,368$114,370$136,929$160,069$183,814$312,594$1,080,989

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.11%

Cap Rate

8.81%

Return on Investment

23.71%

property-location

4214 Marseille Dr Louisville, Kentucky, 40272-7205

3 bed • 4 bath • 9 guests

Est. $1,700/mo

Agent

Inquire about this property

Contact

test at Test

$354,500

Zestimate

Louisville

Guide

Zoning

Market

Guide


Laws


Market Data

$51,660

Annual Revenue

BNBCalc predicts this property will get $206 per night with 57% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Top 56% of comparables

Top 11% 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.

$38,471

Avg annual revenue

57%

Avg occupancy rate

$206

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

$10k

$40k

$70k

$100k

Sign up to see the data on 40 all comparables

$7,351

Profit

Revenue

$51,660

Operating Expenses

$20,396

Operating Income

$31,264

Mortgage & Taxes

$23,913

Profit (Cash Flow)

$7,351

$90,535

Cash Investment

Down Payment

$70,900

Renos & Furnishing

$9,000

Closing Costs

$10,635

Total

$90,535

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.11%

Cap Rate

8.81%

Profit (Cummulative)

$7,351

$3,483

$9,000

$10,635

$0

Total Gain

$21,468

STR 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

$16,825

Deductible property tax

$3,510

Your total deduction

$37,856

Your adjusted annual income

$150,000 - $37,856 = $112,144


Taxes on $112,144 (30%)

$33,643

Your old tax bill

$45,000

Your new tax bill

$33,643


Estimated tax savings

$11,357

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:

9,352 sqft

Year built:

1994

Size:

2,396 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 9,352 sqft
  • Building area: 2,396 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R4-RESIDENTIAL SINGLE FAM
  • Land Use: Residential
  • Parcel Number: 24266800580000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $248,680
  • County Est. Land Value: $33,840
  • Assessed Land Value: $33,840
  • County Est. Structure Value: $214,840
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
09/11/18$00%Tucker Family Trust
09/11/18$00%Patriciae W Tucker

Ownership

  • Name: Tucker Family Trust
  • Owner Occupied: No
  • Owner Mailing Address: 4121 Browns Ln Unit B16, Louisville, Ky 40220
  • Years Owned: 0
  • Home Equity: $190,300
  • Mortgage Balance Remaining: $155,000
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No