BNBCalc.com Rental Arbitrage Analysis Report of 633 East Main Street, Louisville, KY, USA

0 bed • 1 bath • 3 guests • $1,317

BNB

Calc

Return Metrics

2.17% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.17%

Payback Period Days

16817

Return on Investment

2.17%

Annual Revenue

$32,050

AirDNA projects $135/night at 65% occupancy ($32,050).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,347

Annual Expenses

$16,167

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$827

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$267

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

Property Manager Fee

$0

633 East Main Street Louisville, Kentucky, 40202

0 bed • 1 bath • 3 guests • $1,317

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$32,050

Profit (Cash Flow)

$80

Payback in 16817 days

Cash on Cash Return

2.2%

Annual Revenue

$32,050

AirDNA projects $135/night at 65% occupancy ($32,050)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.17% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

2.17%

Payback Period Days

16817