4214 Marseille Dr Louisville, Kentucky, 40272-7205
3 bed • 4 bath • 9 guests • $354,500
$354,500
Zestimate
Est. $1,700/mo
Annual Revenue
$51,660
Profit (Cash Flow)
$7,360
Cap Rate
8.8%
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
AirDNA projects $272/night at 52% occupancy ($51,660) Airbtics projects $206/night at 57% occupancy ($42,887)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$51,660
$51,660
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$39,696 | $187 | 58% | 3 | 2 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (111) | Profile | |
$59,217 | $339 | 47% | 3 | 2 | 6 | 2 | $50 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 4.8 (97) | Profile | |
$23,531 | $169 | 36% | 3 | 2 | 7 | 2 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (16) | Profile | |
$27,963 | $160 | 39% | 3 | 1 | 6 | 1 | $125 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (14) | Profile | |
$57,836 | $208 | 73% | 3 | 1 | 10 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (14) | Profile |
Return Metrics
8.12% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.12%
Cap Rate
8.81%
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
$16,825
Deductible property tax
$3,510
Your total deduction
$54,805
Your adjusted annual income
$150,000 - $54,805 = $95,195
Taxes on $95,195 (30%)
$28,558
Your old tax bill
$45,000
Your new tax bill
$28,558
Estimated tax savings
$16,442
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