1640 Union St Cuyahoga Falls, Ohio

3 bed • 1 bath • 8 guests

Monthly Rent

$50,732

Median of 20 comps selected by bryson, creator of this analysis.

$5k

$35k

$70k

$105k


Modern Luxury - Cuyahoga Falls Spacious Retreat	$104,533	$52,845	$400	71.7%	3	8	20	4	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.9 (31)	—
Cozy Cuyahoga Lodge–Family Favorite sleeps10	$93,755	$43,876	$401	64%	4	12	13	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4 (11)	—
Hot Tub - Sauna - Sleeps 10 - Near CVNP	$82,012	$59,710	$426	52.7%	4	10	34	5	1	$0	❌	✅	✅	Yes / Yes	❌	⭐️ 4.83 (65)	Profile
Crews Welcome! 4/2 Home Pet Friendly Sleeps 14	$75,364	$42,724	$391	52.8%	4	14	38	10	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.73 (22)	Profile
Hot Tub - Sauna - Sleeps 10 - Near CVNP	$68,693	$35,802	$382	49.2%	4	10	27	4	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.5 (15)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,445/mo

Avg profit / month

$783/mo

Best profit month

Jul $5,273

Revenue

$50,732

Operating Expenses

$23,398

Operating Income

$27,334

Net Effective Rent

$17,940

Profit (Cash Flow)

$9,394

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Revenue Appreciation

Cash on Cash Return

112.5%

Payback Period Days

324