Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1118 Euclid Ave, Cleveland, OH, 44115

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$23,142

Profit (Cash Flow)

-$11,067

Cash on Cash Return

-254.4%

Annual Revenue

$23,142

AirDNA projects $105/night at 76% occupancy ($29,146). Airbtics projects $88/night at 72% occupancy ($23,141). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 72% occupancy rate, $88 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,037$24,909$32,653$56,846
Occupancy64%75%80%99%
Nightly Rate$57$82$102$148

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
$17,861
$80
61%
112$0✅❌✅Y / Y⭐️ 5 (20)
$23,763
$71
79%
111$75❌❌✅Y / Y⭐️ 5 (136)
$20,108
$82
67%
111$0✅❌✅Y / Y⭐️ 4.5 (21)
$19,824
$49
95%
111$99✅❌❌Y / Y⭐️ 5 (82)
$16,166
$47
75%
111$70❌❌✅Y / Y⭐️ 5 (106)
$25,876
$101
70%
111$0✅❌✅Y / Y⭐️ 5 (73)
$24,490
$60
100%
111$99❌❌✅Y / Y⭐️ 5 (79)
$22,408
$54
99%
111$99✅❌✅Y / Y⭐️ 5 (98)
$24,952
$58
99%
111$99✅❌✅Y / Y⭐️ 5 (133)
$18,271
$64
78%
11.51$0✅❌❌Y / Y⭐️ 5 (78)
$26,352
$90
80%
111$0✅❌✅Y / Y⭐️ 5 (29)
$24,482
$109
55%
111$75❌❌✅Y / Y⭐️ 5 (99)
$22,612
$92
58%
111$86❌❌❌Y / Y⭐️ 5 (22)
$24,022
$90
67%
113$99✅❌✅Y / Y⭐️ 5 (88)
$27,625
$111
68%
112$0✅❌✅Y / Y⭐️ 5 (34)
$22,367
$82
68%
111$99✅❌❌Y / Y⭐️ 5 (101)
$54,294
$148
96%
111$99✅❌✅Y / Y⭐️ 4.9 (50)
$23,980
$84
78%
111$0✅❌✅Y / Y⭐️ 5 (41)
$45,668
$117
100%
111$99✅❌✅Y / Y⭐️ 5 (90)
$35,615
$179
52%
111$140✅❌❌Y / Y⭐️ 5 (76)
$21,322
$76
75%
112$55❌❌❌N / Y⭐️ 5 (80)
$21,667
$148
40%
111$0❌❌❌Y / Y⭐️ 5 (32)
$20,411
$86
64%
112$55✅❌❌Y / Y⭐️ 5 (72)
$29,770
$98
83%
1114$0❌❌❌Y / N⭐️ 5 (35)
$20,460
$86
65%
111$0✅❌✅Y / Y⭐️ 5 (39)
$21,718
$86
69%
1114$0❌❌❌Y / N⭐️ 5 (31)
$37,016
$158
60%
111$80❌❌✅Y / Y⭐️ 4.5 (51)
$25,550
$77
79%
111$70❌❌✅Y / Y⭐️ 5 (102)
$42,785
$107
100%
111$99✅❌✅Y / Y⭐️ 5 (73)
$18,045
$136
34%
112$100❌❌❌Y / Y⭐️ 4.4 (18)
$19,942
$174
31%
111$75❌❌❌Y / Y⭐️ 5 (46)
$13,578
$53
70%
112$0✅❌✅Y / Y⭐️ 4.5 (18)
$15,218
$54
77%
111$0✅❌✅Y / Y⭐️ 4.5 (21)
$14,640
$50
80%
112$0✅❌✅Y / Y⭐️ 4.5 (59)
$15,372
$56
75%
112$0✅❌✅Y / Y⭐️ 5 (44)
$15,987
$56
78%
112$0✅❌✅Y / Y⭐️ 5 (22)
$14,548
$53
75%
112$0✅❌✅Y / Y⭐️ 5 (35)
$16,426
$51
88%
112$0✅❌✅Y / Y⭐️ 4.5 (29)
$19,446
$77
69%
111$0❌❌❌Y / Y⭐️ 5 (47)
$18,007
$82
60%
111$0❌❌❌Y / N⭐️ 4.5 (24)

Return Metrics

-254.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$11,066-$22,133-$33,199-$44,266-$55,332-$110,665-$331,997
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$11,066-$22,133-$33,199-$44,266-$55,332-$110,665-$331,997

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-254.4%

Payback Period Days

0

Return on Investment

-254.4%

property-location

1118 Euclid Ave Cleveland, Ohio, 44115

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide


Laws


Market Data

$23,142

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $105/night at 76% occupancy.Projected nightly rate is $88/night at 72% occupancy.

Top 56% of comparables

Top 44% 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.

$23,566

Avg annual revenue

72%

Avg occupancy rate

$88

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

$15k

$25k

$40k

$55k

Sign up to see the data on 40 all comparables

-$11,067

Profit

Revenue

$23,142

Operating Expenses

$15,008

Operating Income

$8,133

Net Effective Rent

$19,200

Profit (Cash Flow)

-$11,067

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-254.4%

Payback Period Days

0