BNBCalc Short Term Rental Investment Analysis 13614 Benwood Ave, Cleveland, OH 44105

4 bed • 2 bath • 12 guests • $30,000

BNB

Calc

Annual Revenue

$23,668

Profit (Cash Flow)

$4,887

Cap Rate

23.0%

Annual Revenue

$23,668

AirDNA projects $135/night at 48% occupancy ($23,667). Airbtics projects $236/night at 59% occupancy ($50,856). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 48% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,683	$46,349	$74,504	$110,577
Occupancy	45%	59%	67%	81%
Nightly Rate	$149	$207	$293	$362

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Angelic Vibes. The Urban Experience	$21,152	$125	43%	4	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen	$36,607	$179	54%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (105)
Home away from home, Diamond in the rough.	$46,750	$267	46%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (109)
West Saint James Living	$85,592	$265	88%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (180)
Spacious Home Near Downtown, Little Italy, Clinic	$39,203	$156	65%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
The Intercontinental at University Heights	$34,265	$224	40%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Spacious &Cozy 4BR/3 Bath Bungalow in Cleveland	$35,201	$144	64%	4	3	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (409)
The Lucky Duck-Central Modern Villa in Cle	$53,629	$179	75%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (245)
Modern home near Cleveland	$96,185	$360	73%	4	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (156)
Family friendly home near Clinic & Colleges	$60,713	$245	64%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (25)
4 BR Home \| Modern Kitchen \| Cuyahoga Natl Park	$92,196	$392	63%	4	3	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Family HQ, Hot Tub, GameRM, Spacious, Pets OK, EV	$71,990	$234	81%	4	3	2	$296	❌	✅	✅	Y / Y	⭐️ 5 (56)
Luxury 4 Bed, 3 Bath Home in Prime Ohio City	$30,415	$155	53%	4	3	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (232)
Nest On Vestry- CLE Themed - Unbeatable Proximity	$32,975	$124	65%	4	3	1	$145	✅	❌	✅	Y / Y	⭐️ 4.9 (267)
Rare Luxury Penthouse Downtown Cleveland	$134,910	$874	41%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
The Bamboo Haus - Mid Century Home in Ohio City	$71,584	$358	54%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (131)
Historical Ohio City House w/ back Farmhouse unit!	$47,436	$274	44%	4	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
The Chatham Manor \| Chef's Kitchen \| Hot Tub	$52,064	$214	63%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (103)
The OC Estate	$42,953	$191	57%	4	3	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (143)
House in the Heights 4br close to Downtown	$36,032	$178	55%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
Contemporary Luxury Living I Basement Theater	$70,055	$309	58%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Work Friendly Renovated Home in University Heights	$76,716	$234	86%	4	4	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Beautiful Home in Seven Hills	$80,291	$485	44%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (23)
Twin of West Saint James	$89,675	$290	84%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Modern Tremont House \| Parking & EV Charger	$79,506	$313	68%	4	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (36)
Tremont Eleven \| 3 King Beds \| Steam Room	$55,858	$324	43%	4	4	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (54)
Beautiful single 4 bedroom home with free parking	$27,040	$121	57%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Spacious Modern House next to Cleveland Clinic	$39,703	$158	67%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
4Bed/2Bath Full House in Cleveland Heights	$16,912	$92	44%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Beautifully Renovated, Luxury Home in Beachwood OH	$62,283	$303	55%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
CVNP Boho Chic Home I Movie Projector I Backyard	$49,547	$200	65%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Spacious Family Retreat w/Queen Beds-near Downtown	$35,350	$134	67%	4	2	1	$120	❌	❌	❌	N / Y	⭐️ 4.9 (183)
The 5570 Experience!	$13,104	$101	31%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
The Magic Manor	$33,633	$115	76%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Amber Retreat: Cozy Spacious Family Gateway \| 4BR	$48,450	$172	70%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Tremont Emerald Duplex: By Xmas Story House \| 4BR	$86,422	$240	94%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Updated & spacious Ranch w yard	$35,110	$151	61%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Large Ohio City Apartment near Downtown CLE	$18,007	$108	42%	4	2	1	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (146)
Cozy,cute & quiet - Entire house	$21,871	$108	53%	4	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (373)

Return Metrics

28.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,887	$9,774	$14,661	$19,549	$24,436	$48,872	$146,618
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	$35,787	$41,601	$47,443	$53,314	$59,214	$89,190	$219,436

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.08%

Cap Rate

23.03%

Return on Investment

34.95%

13614 Benwood Ave Cleveland, OH, 44105

4 bed • 2 bath • 12 guests

Purchase Price

Est. $144/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

239

Airbnb Investor Score

$4,887

Annual Profit

23.0%

Cap Rate

28.1%

Cash on Cash

$23,668

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 48% occupancy.Projected nightly rate is $236/night at 59% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$52,370

Avg annual revenue

59%

Avg occupancy rate

$236

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

$50k

$95k

$135k

$4,887

Profit

Revenue

$23,668

Operating Expenses

$16,757

Operating Income

$6,911

Mortgage & Taxes

$2,024

Profit (Cash Flow)

$4,887

$17,400

Cash Investment

Down Payment

$6,000

Renos & Furnishing

$10,500

Closing Costs

$900

Total

$17,400

DSCR Ratio

Strong

3.42

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.08%

Cap Rate

23.03%

Return on Investment

34.95%

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

-$466

Your adjusted annual income

$150,000 - -$466 = $150,466

Taxes on $150,466 (30%)

$45,140

Your old tax bill

$45,000

Your new tax bill

$45,140

Estimated tax savings

-$140

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

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: -