BNBCalc Short Term Rental Rental Arbitrage Analysis 1276 E 133rd St, East Cleveland, OH, 44112

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$63,640

Profit (Cash Flow)

$27,767

Cash on Cash Return

262.0%

Annual Revenue

$63,640

AirDNA projects $137/night at 45% occupancy ($22,517). Airbtics projects $192/night at 57% occupancy ($39,972). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,707	$47,037	$65,410	$76,442
Occupancy	41%	62%	72%	75%
Nightly Rate	$133	$202	$242	$270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Colorful 4 BR in the Heart of University Circle!	$45,415	$176	68%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$49,723	$179	72%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Work/Travel/Home away from Home	$30,042	$216	38%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Adorn635	$18,690	$80	57%	4	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (145)
Charming, centrally located 4 br	$29,411	$124	62%	4	1	5	$150	❌	❌	❌	Y / N	⭐️ 5 (4)
Dynamite Spacious 4bed 3bath Enclosed Porches Bar!	$25,979	$101	67%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
The Nest - near Clev Clinic and University Circle	$26,648	$108	64%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Nice & Cozy Single Family Home. 6•Beds	$41,812	$224	51%	4	2	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (56)
The Heart of Cleveland Heights	$26,616	$94	72%	4	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (153)
Beautiful spacious house perfect for a family	$49,784	$336	39%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cleveland's best kept secret.	$17,857	$130	35%	4	1	3	$150	❌	❌	❌	N / Y	⭐️ 0 (2)
Highly refined and fully remodeled heights home	$43,477	$226	52%	4	3	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (79)
University Circle Gem	$40,119	$149	70%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Family/pet-friendly vintage Cleveland Heights home	$42,781	$149	76%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Belle Vue Lake House	$29,400	$107	72%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (73)
Cozy Home Away From Home	$34,767	$134	65%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Entire Home Near Downtown & Clinic-King Bed	$56,823	$201	75%	4	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (56)
5 Min Drive to Cleve Clinic-First Fl Bed/Bath	$41,504	$270	42%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 4.4 (10)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$35,655	$183	52%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (54)
Hideaway in the Heights!	$63,839	$216	73%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
Spacious Family Getaway \| Next to Cleveland Clinic	$50,987	$180	76%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (122)
Construction Crew House Sleeps 8 w/ Free Parking	$50,340	$254	53%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Entire Cleveland Heights Remodeled Home!	$21,103	$93	62%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (152)
Cleveland rockefeller mansion 4 bed, 2.5 bath	$64,965	$259	66%	4	3	7	$400	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$68,124	$240	75%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Moxie House Cleveland	$19,757	$165	31%	4	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (5)
Luxury 4 BR Near Cleveland Clinic, UH & CWRU!	$63,135	$230	75%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
The Monticello Manor \| 4BR 3B \| Sleeps 12	$46,803	$278	46%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Huge House for Construction Crews-Free Parking	$40,626	$300	37%	4	3	5	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Outpatient Bungalow with First Fl Bed/Bath	$31,623	$216	40%	4	1	7	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Charming University Heights Getaway	$28,758	$109	67%	4	2	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Breakfast at Tiffany’s	$70,097	$266	72%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Quiet 4 bed close to Cleveland Clinic	$40,260	$250	44%	4	4	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Spacious newly renovated home	$33,524	$238	38%	4	2	3	$120	✅	❌	❌	Y / Y	⭐️ 0 (1)
Family friendly Funcaytion in CLE	$18,246	$125	38%	4	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Cozy 4 Bedroom House near CWRU, CIM, Clinic, UH	$25,802	$150	47%	4	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Cleveland Heights Luxury Condo/ 4 bedroom, 4 bath	$29,988	$256	32%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
First Floor Bed/Bath Cleve Clinic Outpatient Home	$88,600	$272	89%	4	2	7	$400	❌	❌	✅	Y / Y	⭐️ 5 (1)
The Knocking Bird- Mins to CLE Clinic	$54,504	$204	73%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (11)

Return Metrics

261.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,766	$55,533	$83,300	$111,067	$138,834	$277,668	$833,006
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	$27,766	$55,533	$83,300	$111,067	$138,834	$277,668	$833,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

261.95%

Payback Period Days

139

Return on Investment

261.95%

1276 E 133rd St East Cleveland, Ohio, 44112

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,640

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 45% occupancy.Projected nightly rate is $192/night at 57% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,330

Avg annual revenue

57%

Avg occupancy rate

$192

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

$40k

$65k

$90k

$27,767

Profit

Revenue

$63,640

Operating Expenses

$20,273

Operating Income

$43,367

Net Effective Rent

$15,600

Profit (Cash Flow)

$27,767

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

261.95%

Payback Period Days

139