14200 Oakwood Ave Lakeview, Ohio, 43331
4 bed • 2 bath • 10 guests
Est. $1,535/mo
Inquire about this property
Contact Agent
$305,400
Zestimate
Airbnb Investor Score
$15,893
Annual Profit
11.7%
Cap Rate
18.9%
Cash on Cash
$58,804
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $193/night at 47% occupancy ($33,131.28). Airbtics projects $350/night at 56% occupancy ($71,587).
Top 64% of comparables
Top 43% of comparables
Seasonality
Sign up to view the full seasonality chart
19
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$69,141
Avg annual revenue
56%
Avg occupancy rate
$350
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$75k
$125k
$175k
Sign up to see the data on 19 all comparables
$15,894
Profit
Revenue
$58,804
Operating Expenses
$21,325
Operating Income
$37,480
Mortgage & Taxes
$21,586
Profit (Cash Flow)
$15,894
$84,100
Cash Investment
Down Payment
$64,000
Renos & Furnishing
$10,500
Closing Costs
$9,600
Total
$84,100
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.89%
Cap Rate
11.71%
STR Tax Calculator (USA)
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
$15,188
Deductible property tax
$3,168
Your total deduction
$17,257
Your adjusted annual income
$150,000 - $17,257 = $132,743
Taxes on $132,743 (30%)
$39,823
Your old tax bill
$45,000
Your new tax bill
$39,823
Estimated tax savings
$5,177
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:
3,484 sqft
Year built:
1925
Size:
1,211 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced Air, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 3,484 sqft
- Building area: 1,211 sqft
- Garage: No
- Heating: Forced air, natural gas
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: No Garage
- Amenities: Built-In Gas Oven, Washer, Water Softener Owned, Refrigerator, Microwave, Gas Water Heater, Disposal, Dishwasher
- Price per square foot: $252
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 430051513001000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $84,820
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $305,400
Schools
- High School: Indian Lake High School with 6/10 star rating