BNBCalc.com Investment Analysis Report of 1321 E Florida Ave

3 bed • 1.5 bath • 9 guests • $13,300

BNB

Calc

Return Metrics

86.6% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

86.6%

Cap Rate

81.13%

Return on Investment

91.24%

Annual Revenue

$28,127

AirDNA projects $151/night at 51% occupancy ($28,127). Airbtics projects $160/night at 59% occupancy ($34,479). Airbtics predicts this property will perform in the 47% revenue percentile

User selected values for this report: 51% occupancy rate, $151 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$21,623	$30,535	$51,870	$75,646
Occupancy	48%	54%	71%	82%
Nightly Rate	$118	$147	$191	$243

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Pop Art House	$27,403	$124	57%	3	1	6	3	$125	❌	❌	❌	N / Y	⭐️ 5 (35)	Profile
B Youngstown 2-Story: King beds, playroom, A/C!	$30,414	$148	53%	3	2	6	2	$100	❌	❌	✅	N / Y	⭐️ 5 (110)	Profile
C Boardman - Spacious Cape Cod Home - Free Parking	$31,383	$118	71%	3	1	4	2	$30	❌	❌	❌	N / Y	⭐️ 4.8 (127)	Profile
D Cute 3 bedroom home in the heart of Boardman!	$44,438	$144	80%	3	1	8	2	$150	❌	❌	✅	N / Y	⭐️ 4.7 (58)	Profile
E Awesome location with privacy and comfort	$36,591	$184	53%	3	4	8	2	$99	✅	❌	❌	N / Y	⭐️ 5 (76)	Profile

Operating Expenses

Monthly Expenses

$1,445

Annual Expenses

$17,337

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$934

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$234

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$74

Annual Mortgage & Tax

$888

Downpayment

Purchase Price

$13,300

Percent Down

20%

Total Downpayment

$2,660

Total Loan Amount

$10,640

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$64

Property Tax Yearly

0.99%

Property Tax Monthly

$11

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

6,839 sqft

Year built:

1917

Size:

1,344 sqft

Type:

SFR

Parking:

Heating:

Baseboard

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2919 Jean St	5	2	1,050	-	7,013	1952	$138,000	-
3528 Shirley Rd	3	1	0	-	44,867	1921	$105,000	-
723 E Philadelphia Ave	3	1	864	-	5,009	1927	$42,500	-
2013 Everett Ave	2	1	966	-	7,492	1925	$0	-
360 E Auburndale Ave	4	1	1,176	-	6,316	1958	$0	-
328 E Lucius Ave	3	1	1,456	-	6,142	1922	$0	763
702 Pasadena Ave	3	1	830	-	7,013	1955	$0	-
1674 Medford Ave	3	1	956	-	7,492	1955	$55,000	-
833 Palmer Ave	2	1	713	-	3,223	1948	$53,000	-
535 Detroit Ave	3	1	908	-	9,278	1954	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 6,839 sqft

Building area: 1,344 sqft

Garage: Yes

Heating: Baseboard

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 53-109-0-364.00-0

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $11,590

County Est. Land Value: $2,140

Assessed Land Value: $750

County Est. Structure Value: $30,970

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/11/14	$0	0%	April E Aponte
02/25/97	$40,000	95%	Anise M Algahmee

Ownership

Name: April Aponte

Owner Occupied: No

Owner Mailing Address: 4159 Center Rd, Poland, OH 44514

Years Owned: 128

Home Equity: $38,041

Mortgage Balance Remaining: $56,800

Financed amount: 95%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$631

Deductible property tax

$132

Est. Depreciation Value

$9,410

Profit on this property

$10,791

Your total deduction

-$618

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$618)

$150,618

Your old tax bill

$45,000

Your new tax bill

$45,185

Estimated tax savings

-$185

1321 E Florida Ave Youngstown, Ohio, 44502

3 bed • 1.5 bath • 9 guests

Purchase Price

Est. $64/mo

Inquire about this property

Contact Agent

$13,300

Zestimate

$28,127

Annual Revenue

BNBCalc predicts this property will get $160 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

86.6%

Cap Rate

81.13%

Return on Investment

91.24%

10 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $930/mo ($11,160/yr) and $-/mo from Zillow. Projected vacancy is 3.98%% and rent growth is $86/yr. View comparable long-term rentals below ranging from $755 to $1,100.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
2695 TAFT AVE	$750	1100	Single Family	2	2	9/20	NaN%	0.24 mi
970 E DEWEY AVE	$950	1000	Single Family	3	1	11/8	NaN%	0.48 mi
551 DETROIT AVE	$775	1092	Single Family	3	1	9/19	NaN%	0.77 mi
3396 TANGENT ST	$900	1224	Single Family	3	1	6/17	NaN%	0.43 mi
3512 TANGENT ST	$1,000	1080	Single Family	3	2	7/1	NaN%	0.56 mi

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

$631

Deductible property tax

$132

Your total deduction

-$7,048

Your adjusted annual income

$150,000 - -$7,048 = $157,048

Taxes on $157,048 (30%)

$47,114

Your old tax bill

$45,000

Your new tax bill

$47,114

Estimated tax savings

-$2,114

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:

6,839 sqft

Year built:

1917

Size:

1,344 sqft

Type:

SFR

Parking:

Heating:

Baseboard

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2919 Jean St	5	2	1,050	-	7,013	1952	$138,000	-
3528 Shirley Rd	3	1	0	-	44,867	1921	$105,000	-
723 E Philadelphia Ave	3	1	864	-	5,009	1927	$42,500	-
2013 Everett Ave	2	1	966	-	7,492	1925	$0	-
360 E Auburndale Ave	4	1	1,176	-	6,316	1958	$0	-
328 E Lucius Ave	3	1	1,456	-	6,142	1922	$0	763
702 Pasadena Ave	3	1	830	-	7,013	1955	$0	-
1674 Medford Ave	3	1	956	-	7,492	1955	$55,000	-
833 Palmer Ave	2	1	713	-	3,223	1948	$53,000	-
535 Detroit Ave	3	1	908	-	9,278	1954	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 6,839 sqft

Building area: 1,344 sqft

Garage: Yes

Heating: Baseboard

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 53-109-0-364.00-0

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $11,590

County Est. Land Value: $2,140

Assessed Land Value: $750

County Est. Structure Value: $30,970

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/11/14	$0	0%	April E Aponte
02/25/97	$40,000	95%	Anise M Algahmee

Ownership

Name: April Aponte

Owner Occupied: No

Owner Mailing Address: 4159 Center Rd, Poland, OH 44514

Years Owned: 128

Home Equity: $38,041

Mortgage Balance Remaining: $56,800

Financed amount: 95%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No