BNBCalc Short Term Rental Investment Analysis 134 Shadyside Dr, Youngstown, OH 44512

3 bed • 1 bath • 9 guests • $129,900

BNB

Calc

Annual Revenue

$33,427

Profit (Cash Flow)

$6,639

Cap Rate

11.9%

Annual Revenue

$33,427

AirDNA projects $176/night at 52% occupancy ($33,427). Airbtics projects $150/night at 60% occupancy ($32,871). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,467	$31,893	$49,339	$68,409
Occupancy	48%	58%	70%	86%
Nightly Rate	$118	$144	$185	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Youngstown 2-Story: King beds, playroom, A/C!	$30,100	$149	52%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (110)
Awesome location with privacy and comfort	$41,034	$185	59%	3	4	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (74)
The Meridian	$20,656	$120	43%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (82)
The Teal Door House (Fenced Backyard!)	$25,550	$102	67%	3	2	6	$49	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
7 acres of nature and fun!	$74,617	$219	89%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
The Mulberry House	$33,538	$199	45%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lake Cottage with Year Round Swim Spa	$51,786	$272	49%	3	2	2	$89	✅	✅	✅	Y / Y	⭐️ 5 (64)
Mines Road Retreat - 3bed/3bath	$36,827	$117	86%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
Hubbard Township quiet setting	$26,264	$184	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Boardman - Spacious Cape Cod Home - Free Parking	$31,240	$119	70%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Cute 3 bedroom home in the heart of Boardman!	$47,033	$149	82%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Pop Art House	$27,403	$124	57%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
🚆The Railroad Ranch (Station 3)	$28,478	$140	50%	3	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
The Hitchcock House	$29,303	$153	49%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (128)
Quiet and Convenient Full Home	$39,339	$191	52%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Comfy Cottage in the Middle of Everything!	$53,201	$350	40%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (129)
Michelle's Peaceful Horse farm! Entire Home.Sauna	$42,335	$208	54%	3	2	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (33)
Cozy Relaxing Home	$22,205	$87	67%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Cheerful Cape Cod home with 3 bedrooms & fireplace	$43,391	$188	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (98)
Quiet Meadowbrook Ranch	$18,695	$134	35%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
Burkey Road Getaway	$41,452	$119	94%	3	2	2	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Bella Fattoria Cottage - Quiet country setting	$62,462	$251	67%	3	4	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (14)
3BR Pets-Fenced Backyard-Office Space-Large TVs	$47,385	$148	82%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (77)
Pet-Friendly Youngstown Cottage w/ Yard	$45,991	$191	62%	3	1	2	$78	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Sleeps 8, YSU, Fairgrounds, Wi-Fi, EV1, Remote	$28,956	$149	50%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Beauty near Mill creek	$35,086	$141	66%	3	1	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (36)
Serenity's Place	$20,884	$153	36%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
The Yellow Farmhouse	$32,352	$125	70%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (151)
Cheerful and quiet 3 bedroom home 0.5 mi from I-80	$22,872	$148	38%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (111)
Lamppost Farm's cozy cabin	$27,677	$98	72%	3	1	1	$50	❌	❌	❌	N / N	⭐️ 4.9 (274)
Peaceful & Cozy 3BR/1BA Home	$43,799	$196	56%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Shay Shack	$33,992	$93	97%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (297)
Peguin Place	$29,449	$149	54%	3	2	30	$250	❌	✅	✅	Y / Y	⭐️ 4.8 (7)
Cute bungalow quiet street ..blocks from hospital	$20,037	$58	87%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Charming Suite in Historic Downtown District	$18,225	$100	46%	3	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.9 (102)
3 bedroom, 1 bath, central air.	$14,173	$83	46%	3	1	5	$50	❌	❌	✅	N / N	⭐️ 4 (3)
THE 80 in Boardman Clean, Cozy, and Quiet	$40,154	$135	79%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (71)
Serenity In Scheetz	$25,914	$120	59%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Private house with 3 bedrooms, Ranch home	$37,130	$118	82%	3	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (47)

Return Metrics

17.41% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,638	$13,277	$19,916	$26,555	$33,194	$66,389	$199,168
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$103,920	$103,920	$103,920	$103,920	$103,920	$103,920	$103,920
Down Payment	$25,980	$25,980	$25,980	$25,980	$25,980	$25,980	$25,980
Property Appreciation	$3,897	$7,910	$12,045	$16,303	$20,689	$44,674	$185,401
Total Return	$140,435	$151,088	$161,862	$172,759	$183,784	$240,964	$514,470

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.41%

Cap Rate

11.85%

Return on Investment

30.98%

134 Shadyside Dr Youngstown, OH, 44512

3 bed • 1 bath • 9 guests

Purchase Price

Est. $623/mo

This property is for sale!

Contact Agent

110

Airbnb Investor Score

$6,638

Annual Profit

11.9%

Cap Rate

17.4%

Cash on Cash

$33,427

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 52% occupancy.Projected nightly rate is $150/night at 60% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$34,010

Avg annual revenue

60%

Avg occupancy rate

$150

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

$10k

$30k

$50k

$75k

$6,639

Profit

Revenue

$33,427

Operating Expenses

$18,026

Operating Income

$15,402

Mortgage & Taxes

$8,763

Profit (Cash Flow)

$6,639

$38,127

Cash Investment

Down Payment

$25,980

Renos & Furnishing

$8,250

Closing Costs

$3,897

Total

$38,127

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.41%

Cap Rate

11.85%

Return on Investment

30.98%

STR 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

$6,165

Deductible property tax

$1,286

Your total deduction

$7,369

Your adjusted annual income

$150,000 - $7,369 = $142,631

Taxes on $142,631 (30%)

$42,789

Your old tax bill

$45,000

Your new tax bill

$42,789

Estimated tax savings

$2,211

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -