BNBCalc Short Term Rental Rental Arbitrage Analysis 1510 Garden Dr

5 bed • 1 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$48,347

Profit (Cash Flow)

$10,766

Cash on Cash Return

87.2%

Annual Revenue

$48,347

AirDNA projects $203/night at 60% occupancy ($44,486). Airbtics projects $217/night at 61% occupancy ($48,347). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,695	$51,555	$74,346	$108,456
Occupancy	49%	63%	73%	79%
Nightly Rate	$143	$217	$269	$364

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Enjoy, Energize, Eclectic!	$30,918	$123	65%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Cozy Home Away From Home	$36,719	$136	67%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Entire Remodeled Cleveland Heights Home	$25,479	$86	73%	5	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Cheerful Retreat close to Colleges &Hospitals	$49,135	$210	62%	4	2	3	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Large Group, 2 Apartments Combined ( 1 big house	$69,051	$235	79%	5	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Entire Home Near Downtown & Clinic-King Bed	$54,428	$197	73%	4	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (56)
Beautifully Renovated, Luxury Home in Beachwood OH	$64,482	$302	57%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
4Bed/2Bath Full House in Cleveland Heights	$16,954	$92	43%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Spacious Pepper Pike Home \| Near CLE Clinc + CWRU	$92,702	$385	64%	5	3	2	$210	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Spacious Home Near Downtown, Little Italy, Clinic	$40,005	$157	66%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Family friendly home near Clinic & Colleges	$58,469	$243	62%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (26)
5 Bedrooms\| 15 mins to DTWN CLE\|Groups\|2 King Beds	$55,548	$412	35%	5	3	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
The Magic Manor	$33,350	$116	75%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Major renovation just completed	$62,850	$284	60%	5	3	3	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$31,290	$182	46%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (54)
Stylish & Cozy Colonial Comfort,king Bed , Parking	$92,101	$363	69%	5	4	3	$199	✅	❌	✅	Y / Y	⭐️ 4.8 (56)
The Intercontinental at University Heights	$34,265	$224	40%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Family/pet-friendly vintage Cleveland Heights home	$45,128	$146	82%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
October Luxury Living In The Land -Special Offer	$37,059	$122	69%	5	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
The Heart of Cleveland Heights	$26,397	$93	72%	4	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (153)
Newly updated 6bdr., 5bath close to Clinic, Case !	$33,860	$202	42%	6	5	2	$399	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Nice & Cozy Single Family Home. 6•Beds	$42,185	$226	51%	4	2	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (56)
Cleveland Suburban Comfort	$30,865	$294	27%	4	3	3	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Beautiful spacious 4 bedroom with large backyard	$31,988	$114	73%	4	1	2	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Moxie House Cleveland	$23,555	$148	42%	4	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (5)
5 bedroom cozy Duplex in Cleveland heights.	$83,388	$373	58%	5	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
House in the Heights 4br close to Downtown	$34,528	$180	52%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (109)
Work Friendly Renovated Home in University Heights	$84,270	$258	86%	4	4	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Entire Cleveland Heights Remodeled Home!	$20,753	$90	63%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (152)
Highly refined and fully remodeled heights home	$47,480	$225	57%	4	3	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (78)
Big Construction Crew House-Free Parking-Fast WifI	$44,226	$247	48%	5	2	5	$400	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Hickory House - Suburban Oasis	$70,062	$373	50%	4	2	14	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (27)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$73,095	$255	76%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
5 Min Drive to Cleve Clinic-First Fl Bed/Bath	$45,413	$264	47%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 4.4 (10)
Hideaway in the Heights!	$52,324	$190	66%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
Charming University Heights Getaway	$31,191	$104	75%	4	2	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Cleveland Clinic Outpatient Housing in Safe Area	$62,725	$229	71%	5	3	7	$400	❌	❌	✅	Y / Y	⭐️ 5 (5)
Chromatic Contrast \| Pet Friendly \| Sleeps 16	$66,734	$211	81%	6	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful spacious house perfect for a family	$47,615	$327	38%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Perfect Cleveland Retreat	$90,267	$294	81%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (28)

Return Metrics

87.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,766	$21,532	$32,298	$43,064	$53,830	$107,661	$322,985
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	$10,766	$21,532	$32,298	$43,064	$53,830	$107,661	$322,985

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.17%

Payback Period Days

418

Return on Investment

87.17%

1510 Garden Dr South Euclid, Ohio, 44121-3627

5 bed • 1 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,608

Zestimate

$48,347

Annual Revenue

BNBCalc predicts this property will get $217 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$49,321

Avg annual revenue

61%

Avg occupancy rate

$217

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

$15k

$40k

$65k

$95k

$10,766

Profit

Revenue

$48,347

Operating Expenses

$18,285

Operating Income

$30,062

Net Effective Rent

$19,296

Profit (Cash Flow)

$10,766

$12,350

Cash Investment

Renos & Furnishing

$12,250

Setup Costs

$100

Total

$12,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

87.17%

Payback Period Days

418