BNBCalc Short Term Rental Investment Analysis 13600 Beaumont Ave, East Cleveland, OH 44112

4 bed • 1 bath • 12 guests • $30,000

BNB

Calc

Annual Revenue

$21,338

Profit (Cash Flow)

$2,860

Cap Rate

16.3%

Annual Revenue

$21,338

AirDNA projects $127/night at 46% occupancy ($21,337). Airbtics projects $193/night at 61% occupancy ($43,000). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 46% occupancy rate, $127 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,291	$41,895	$67,033	$83,754
Occupancy	51%	62%	73%	85%
Nightly Rate	$144	$180	$246	$263

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adorn635	$17,901	$79	54%	4	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (143)
Colorful 4 BR in the Heart of University Circle!	$42,738	$179	63%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
The Nest - near Clev Clinic and University Circle	$23,090	$104	57%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Belle Vue Lake House	$29,807	$106	73%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (71)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$48,717	$179	71%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Family/pet-friendly vintage Cleveland Heights home	$43,603	$144	80%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Renovated Home Near Dt & Cleveland Clinic-King Bed	$55,417	$198	74%	4	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Dynamite Spacious 4bed 3bath Enclosed Porches Bar!	$26,008	$102	67%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Moxie House Cleveland	$23,691	$140	45%	4	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (5)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$31,013	$181	46%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (54)
Nice & Cozy Single Family Home. 6•Beds	$43,012	$226	52%	4	2	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (54)
The Cozy Carriage House \| Next to CLE Clinic	$50,147	$173	78%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (122)
University Circle Gem	$40,119	$149	70%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Entire Cleveland Heights Remodeled Home!	$22,150	$89	68%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$71,172	$258	73%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Breakfast at Tiffany’s	$87,248	$274	87%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Charming, centrally located 4 br	$27,835	$121	60%	4	1	5	$150	❌	❌	❌	Y / N	⭐️ 5 (4)
Cleveland rockefeller mansion 4 bed, 2.5 bath	$68,540	$258	70%	4	3	7	$400	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
5 Min Drive to Cleve Clinic-First Fl Bed/Bath	$49,863	$262	52%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 4.4 (10)
Hideaway in the Heights!	$48,701	$175	66%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy 4 Bedroom House near CWRU, CIM, Clinic, UH	$25,802	$150	47%	4	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Highly refined and fully remodeled heights home	$45,116	$225	54%	4	3	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (78)
First Floor Bed/Bath Cleve Clinic Outpatient Home	$85,345	$262	89%	4	2	5	$400	❌	❌	✅	Y / Y	⭐️ 5 (1)
Construction Crew House Sleeps 8 w/ Free Parking	$49,370	$249	53%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cleve Clinic Outpatient Home w/ Fenced-in Backyard	$54,476	$244	61%	4	2	7	$400	❌	❌	✅	Y / Y	⭐️ 4 (2)
Spacious newly renovated home	$47,414	$238	54%	4	2	3	$120	✅	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful spacious house perfect for a family	$53,480	$323	44%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Quiet 4 bed close to Cleveland Clinic	$56,730	$250	62%	4	4	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cleveland's best kept secret.	$14,453	$119	30%	4	1	3	$150	❌	❌	❌	N / Y	⭐️ 0 (2)
Work/Travel/Home away from Home	$37,662	$245	42%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Spacious Condo by CWRU, CIM, UH, Clev Clinic	$46,972	$144	88%	4	2	7	$100	❌	❌	❌	Y / N	⭐️ 4.8 (8)
CLE Hts Historic Home	$38,742	$145	73%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cheerful, spacious 4-br condo	$41,370	$131	85%	4	2	5	$150	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Spacious 4 BR, 2 Bth by CWRU, CIM, UH, Clev Clinic	$64,050	$175	100%	4	2	7	$100	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Lake access. House. Clean and new. Entire home.	$29,280	$160	50%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Luxury 4 BR Near Cleveland Clinic, UH & CWRU!	$70,614	$227	85%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
The Monticello Manor \| 4BR 3B \| Sleeps 12	$38,725	$230	46%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (9)
Huge House for Construction Crews-Free Parking	$74,481	$275	74%	4	3	5	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

16.67% 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)	$2,859	$5,719	$8,579	$11,439	$14,299	$28,599	$85,799
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000	$24,000
Down Payment	$6,000	$6,000	$6,000	$6,000	$6,000	$6,000	$6,000
Property Appreciation	$900	$1,827	$2,781	$3,765	$4,778	$10,317	$42,817
Total Return	$33,759	$37,546	$41,361	$45,205	$49,078	$68,917	$158,616

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.67%

Cap Rate

16.27%

Return on Investment

23.64%

13600 Beaumont Ave East Cleveland, OH, 44112

4 bed • 1 bath • 12 guests

Purchase Price

Est. $144/mo

This property is for sale!

Contact Agent

148

Airbnb Investor Score

$2,859

Annual Profit

16.3%

Cap Rate

16.7%

Cash on Cash

$21,338

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 46% occupancy.Projected nightly rate is $193/night at 61% occupancy.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$44,004

Avg annual revenue

61%

Avg occupancy rate

$193

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

$60k

$90k

$2,860

Profit

Revenue

$21,338

Operating Expenses

$16,454

Operating Income

$4,884

Mortgage & Taxes

$2,024

Profit (Cash Flow)

$2,860

$17,150

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$10,250

Closing Costs

$900

Total

$17,150

DSCR Ratio

Strong

2.41

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.67%

Cap Rate

16.27%

Return on Investment

23.64%

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

$1,424

Deductible property tax

$297

Your total deduction

$1,527

Your adjusted annual income

$150,000 - $1,527 = $148,473

Taxes on $148,473 (30%)

$44,542

Your old tax bill

$45,000

Your new tax bill

$44,542

Estimated tax savings

$458

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -