BNBCalc Short Term Rental Investment Analysis 1377 E 111th St, Cleveland, OH 44106

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,837

Profit (Cash Flow)

$25,328

Cap Rate

Infinity%

Annual Revenue

$44,837

AirDNA projects $158/night at 49% occupancy ($28,277). Airbtics projects $198/night at 62% occupancy ($44,837). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,266	$41,411	$67,670	$101,010
Occupancy	48%	62%	78%	81%
Nightly Rate	$139	$175	$230	$330

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern newly build home	$27,844	$210	35%	3	3	30	$45	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cultural Gardens Hideaway	$18,751	$97	47%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.6 (78)
On Cleveland Clinic Main Campus #01	$36,846	$119	80%	3	2	5	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Peaceful stay \| 2 minutes from Cleveland Clinic!	$77,398	$302	68%	3	4	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Comforts of Home in Coventry Village	$46,567	$142	85%	3	2	4	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Unique Home in Cleveland Heights	$55,583	$173	80%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
On Cleveland Clinic Main Campus #02	$37,219	$118	83%	3	2	5	$120	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Modern+ Cozy I Steps to CLE Clinic & Case Western	$37,988	$210	45%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Fully Outfitted, Luxury Home By Hospitals & CWRU	$99,516	$350	76%	3	3	1	$249	❌	❌	❌	Y / Y	⭐️ 5 (11)
Remodeled Home Near Clinic, Downtown, Little Italy	$35,055	$147	58%	3	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.8 (232)
Lovely 3 BR, 2 Bath spacious condo by UH,CWRU, CCF	$41,682	$175	63%	3	2	7	$115	❌	❌	❌	N / N	⭐️ 0 (0)
Nice home	$38,730	$176	59%	3	3	1	$120	❌	✅	❌	Y / Y	⭐️ 4.7 (6)
Trendy area 1st floor nr Cle Clinic & Univ Circle	$22,854	$137	44%	3	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Tranquil Stay Cleveland Clinic! 3br 2.5 bath	$87,491	$375	62%	3	3	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cle Rocks-Little Italy! W Massage chair/Hot tub #3	$48,669	$251	50%	3	1	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (16)

Return Metrics

297.98% 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)	$25,328	$50,656	$75,985	$101,313	$126,642	$253,284	$759,854
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	$25,328	$50,656	$75,985	$101,313	$126,642	$253,284	$759,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

297.98%

Cap Rate

∞%

Return on Investment

297.98%

1377 E 111th St Cleveland, OH, 44106

3 bed • 2 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

Infinity

Airbnb Investor Score

$25,328

Annual Profit

Infinity%

Cap Rate

298.0%

Cash on Cash

$44,837

Annual Revenue

BNBCalc predicts this property will get $198 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$47,479

Avg annual revenue

62%

Avg occupancy rate

$198

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

$20k

$45k

$70k

$100k

$25,328

Profit

Revenue

$44,837

Operating Expenses

$19,509

Operating Income

$25,328

Mortgage & Taxes

Profit (Cash Flow)

$25,328

$8,500

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

Total

$8,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

297.98%

Cap Rate

∞%

Return on Investment

297.98%

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

Deductible property tax

Your total deduction

-$24,155

Your adjusted annual income

$150,000 - -$24,155 = $174,155

Taxes on $174,155 (30%)

$52,247

Your old tax bill

$45,000

Your new tax bill

$52,247

Estimated tax savings

-$7,247

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -