BNBCalc Short Term Rental Investment Analysis 139 W Dickson Ave, Mansfield, OH 44903

3 bed • 1 bath • 9 guests • $70,000

BNB

Calc

Annual Revenue

$19,767

Profit (Cash Flow)

-$1,205

Cap Rate

5.0%

Annual Revenue

$19,767

AirDNA projects $119/night at 56% occupancy ($24,339). Airbtics projects $238/night at 55% occupancy ($47,810). Airbtics predicts this property will perform in the 84% revenue percentile

BNB Calc projects a 41% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,915	$20,506	$37,683	$56,726
Occupancy	40%	49%	67%	79%
Nightly Rate	$86	$111	$150	$192

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Carriage House- " Stables Unit "	$20,240	$95	54%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (212)
Inn a Schoolhouse; circa 1895	$25,770	$166	41%	1	2	1	$50	❌	❌	❌	N / Y	⭐️ 5 (69)
The Voegele Historic Loft BnB Apartment	$26,406	$179	40%	1	1	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (91)
The Carriage House- "Coachman's Inn unit"	$16,846	$95	45%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (208)
Dolce's Sugar Shack	$26,153	$142	50%	1	0	1	$25	❌	❌	❌	N / N	⭐️ 4.8 (36)
Cozy & Charming Guesthouse	$24,510	$150	43%	1	2	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cozy Corner	$23,463	$76	82%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (125)
70s Retro, Pets, Mid-Ohio sportscar, Shawshank	$11,042	$129	22%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.9 (25)
Charming Lexington Home.	$25,256	$112	61%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (95)
Couples Getaway Secluded Cabin Minutes from I-71	$24,114	$131	48%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (108)
Clever Oasis HOT TUB Close to Mid-Ohio Race Track	$15,154	$60	66%	1	1	1	$20	❌	✅	❌	N / Y	⭐️ 5 (520)
Luxury Romantic Retreat w/ Hot Tub in the Woods	$43,911	$251	46%	1	1	2	$86	❌	✅	❌	N / Y	⭐️ 5 (101)
Hummingbird Guest Loft	$22,710	$71	86%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (190)
Charming 1 Bedroom	$21,133	$70	79%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Secluded Cabin/Hot Tub/Pet Friendly	$48,862	$177	74%	1	1	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (238)
The Westside Suite	$19,114	$70	73%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (295)
Beautiful Oasis \| Sauna \| Mohican Getaway	$26,216	$225	30%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Spacious loft modern apartment	$13,130	$92	36%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.8 (95)
Cozy Cottage near Snow Trails	$17,401	$165	28%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cozy Carriage House near Mohican State Park	$21,845	$114	50%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.8 (21)
Cottage Just Steps Away From Mohican State Park	$34,254	$191	49%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Perfectly Petite!	$22,102	$92	62%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (120)
Mohican Cabin Private Getaway	$37,919	$202	50%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (272)
Entire apartment in historic railroad building	$17,523	$92	51%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 5 (70)
Tiny home in Loudonville	$17,376	$46	98%	1	1	1	$35	❌	❌	❌	N / N	⭐️ 4.8 (80)
Recovery Loft, 1 Bedroom 1 Bath	$18,295	$110	43%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (20)
Convenient Country Oasis	$18,600	$66	76%	1	1	1	$10	❌	❌	✅	N / Y	⭐️ 5 (201)
The Turtle Inn Down Town Ashland	$25,171	$137	49%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (63)
Tiny Cabin on the outskirts of Mohican State Park	$20,069	$151	34%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (26)
Pineview Cabin	$41,716	$139	82%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (42)
Second home with a view.	$12,967	$74	43%	1	1	3	$50	❌	❌	❌	N / N	⭐️ 5 (4)
Cozy Paradise	$26,901	$350	21%	1	2	2	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Sycamore Hill Farm	$29,491	$101	79%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (305)
Upstairs Apt located close to Mohican River	$8,863	$91	25%	1	1	2	$40	❌	❌	❌	N / N	⭐️ 5 (18)
Downstairs Apt close to Mohican River	$7,496	$98	20%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Lovely loft space, open concept. beautiful setting	$14,573	$90	43%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Hidden Hill Farm Bungalow: Private Unit & Bathroom	$7,516	$48	41%	1	1	1	$25	❌	❌	✅	Y / Y	⭐️ 3.6 (7)
Modern camper in Loudonville, OH	$12,130	$146	22%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (8)
Gorgeous 1 Br centrally located	$16,517	$61	74%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 5 (10)
Vintage Airstream In The Woods	$28,445	$122	62%	1	1	2	$30	❌	✅	❌	N / N	⭐️ 4.9 (39)

Return Metrics

-4.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,204	-$2,409	-$3,614	-$4,818	-$6,023	-$12,046	-$36,140
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Down Payment	$14,000	$14,000	$14,000	$14,000	$14,000	$14,000	$14,000
Property Appreciation	$2,100	$4,263	$6,490	$8,785	$11,149	$24,074	$99,908
Total Return	$70,895	$71,853	$72,876	$73,966	$75,125	$82,027	$133,767

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.94%

Cap Rate

5.02%

Return on Investment

6.5%

139 W Dickson Ave Mansfield, OH, 44903

3 bed • 1 bath • 9 guests

Purchase Price

Est. $336/mo

This property is for sale!

Contact Agent

-11

Airbnb Investor Score

-$1,204

Annual Profit

5.0%

Cap Rate

-4.9%

Cash on Cash

$19,767

Annual Revenue

BNBCalc predicts this property will get $238 per night with 55% occupancy, putting it in the top 84% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$22,280

Avg annual revenue

51%

Avg occupancy rate

$124

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

$5k

$20k

$35k

$50k

-$1,205

Profit

Revenue

$19,767

Operating Expenses

$16,250

Operating Income

$3,517

Mortgage & Taxes

$4,722

Profit (Cash Flow)

-$1,205

$24,350

Cash Investment

Down Payment

$14,000

Renos & Furnishing

$8,250

Closing Costs

$2,100

Total

$24,350

DSCR Ratio

Weak

0.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.94%

Cap Rate

5.02%

Return on Investment

6.5%

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

$3,322

Deductible property tax

$693

Your total deduction

$9,278

Your adjusted annual income

$150,000 - $9,278 = $140,722

Taxes on $140,722 (30%)

$42,217

Your old tax bill

$45,000

Your new tax bill

$42,217

Estimated tax savings

$2,783

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: 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: -