BNBCalc Short Term Rental Investment Analysis 1362 E 90th St, Cleveland, OH 44106

6 bed • 1 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$61,324

Profit (Cash Flow)

$39,672

Cap Rate

Infinity%

Annual Revenue

$61,324

AirDNA projects $365/night at 46% occupancy ($61,324).

BNB Calc projects a 46% occupancy rate, $365 rate per night.

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

Return Metrics

278.4% 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)	$39,672	$79,344	$119,016	$158,689	$198,361	$396,722	$1,190,168
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	$39,672	$79,344	$119,016	$158,689	$198,361	$396,722	$1,190,168

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

278.4%

Cap Rate

∞%

Return on Investment

278.4%

1362 E 90th St Cleveland, OH, 44106

6 bed • 1 bath • 18 guests

Purchase Price

Est. $0/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

Infinity

Airbnb Investor Score

$39,672

Annual Profit

Infinity%

Cap Rate

278.4%

Cash on Cash

$61,324

Annual Revenue

Projected nightly rate is $365/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$39,672

Profit

Revenue

$61,324

Operating Expenses

$21,652

Operating Income

$39,672

Mortgage & Taxes

Profit (Cash Flow)

$39,672

$14,250

Cash Investment

Down Payment

Renos & Furnishing

$14,250

Closing Costs

Total

$14,250

DSCR Ratio

Weak

0.00

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

278.4%

Cap Rate

∞%

Return on Investment

278.4%

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

Deductible property tax

Your total deduction

-$37,706

Your adjusted annual income

$150,000 - -$37,706 = $187,706

Taxes on $187,706 (30%)

$56,312

Your old tax bill

$45,000

Your new tax bill

$56,312

Estimated tax savings

-$11,312

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: No

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: -