BNBCalc Short Term Rental Investment Analysis 176 Blymyer Ave, Mansfield, OH 44903

3 bed • 1 bath • 9 guests • $129,900

BNB

Calc

Annual Revenue

$26,290

Profit (Cash Flow)

$430

Cap Rate

7.1%

Annual Revenue

$26,290

AirDNA projects $122/night at 59% occupancy ($26,290). Airbtics projects $238/night at 55% occupancy ($47,810). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,187	$41,368	$68,404	$124,363
Occupancy	42%	54%	66%	82%
Nightly Rate	$166	$204	$277	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Home in Woodland	$42,617	$164	71%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (613)
The Red Dahlia Guesthouse	$47,304	$237	53%	3	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (222)
Hilltop Lodge-Hot tub! Snow Trails/Malabar/Mohican	$61,067	$243	65%	3	2	1	$95	❌	✅	❌	Y / Y	⭐️ 4.9 (184)
Restful Ranch	$37,501	$149	66%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (140)
Beautiful luxe home near many attractions!	$25,511	$157	42%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (11)
1896 keyhole house	$27,025	$190	38%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (56)
Haven	$32,016	$251	34%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (40)
Triple Creek Cabin near Mohican Park/Snow Trails	$62,501	$355	47%	3	2	2	$130	❌	✅	✅	Y / Y	⭐️ 4.9 (51)
Edg-Lea Woods	$30,755	$125	66%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (180)
Red Bend cabin overlooking the river with hot tub.	$55,581	$174	85%	3	2	1	$50	❌	✅	✅	Y / Y	⭐️ 5 (306)
Cabin on a Hill with Pool and Hot Tub	$117,623	$497	63%	3	2	2	$275	✅	❌	✅	Y / Y	⭐️ 4.8 (104)
Mohican Area -The Round House at Pleasant Hill	$50,216	$239	55%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (112)
Raylin Farmhouse Mohican Area Vacation Rental	$44,568	$287	42%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Smokey Run Guest House	$44,402	$188	63%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (40)
Honey Creek Valley Farm near Mohican/Snow trails	$35,965	$166	58%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
The Diamond House	$26,663	$91	76%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
MansfieldBnB Sleeps 8 Pet & Family Friendly 3 Brdm	$38,769	$167	61%	3	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (99)
Hello Home	$22,710	$85	73%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (173)
Kathy’s Mohican Kottage	$36,316	$200	48%	3	2	2	$135	❌	✅	❌	Y / Y	⭐️ 5 (30)
Acorn Acre Stay	$24,426	$191	34%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (47)
The 1211 Building	$41,966	$126	91%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
Butler Cabin on 19 Acres w/ Hot Tub & Fire Pit!	$107,958	$519	55%	3	3	2	$129	❌	✅	❌	N / Y	⭐️ 4.9 (65)
Peaceful Mohican Home, Pool Table, Wi-Fi, 83" TV	$64,925	$318	55%	3	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (46)
Mystic Cliffs Hideaway	$35,884	$197	48%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (76)
Beautiful Mohican Resort	$43,598	$178	66%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (49)
The River Town Getaway	$35,024	$209	45%	3	2	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (50)
An Owl and the Moon	$34,374	$230	40%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (64)
The Farm House @ The Mohicans Treehouse Resort	$72,095	$469	42%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (5)
The Manor @ The Mohicans Treehouse Resort	$84,487	$398	58%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (15)
Spacious Condo in Ontario	$56,151	$184	82%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Valley View Cottage Very Secluded Mohican Area	$114,640	$348	88%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (31)
The Adeline	$50,406	$128	100%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Hillside Valley View	$33,073	$162	54%	3	2	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (83)
PineHills Hideout - near Pleasant Hill Lake	$26,874	$222	32%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Vintage Mid-Century Home	$36,879	$250	40%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (61)
Large Renovated Historical House on Mohican Strip	$25,517	$178	36%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Peaceful 3-Bedroom Countryside Home Near Mohican	$40,989	$220	50%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (58)
Red Cardinal Lodge 3 bedroom, 2 bath w/ Game Room	$84,941	$475	47%	3	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (6)

Return Metrics

1.12% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$429	$859	$1,289	$1,719	$2,149	$4,298	$12,896
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$103,920	$103,920	$103,920	$103,920	$103,920	$103,920	$103,920
Down Payment	$25,980	$25,980	$25,980	$25,980	$25,980	$25,980	$25,980
Property Appreciation	$3,897	$7,910	$12,045	$16,303	$20,689	$44,674	$185,401
Total Return	$134,226	$138,670	$143,234	$147,923	$152,739	$178,873	$328,197

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.12%

Cap Rate

7.07%

Return on Investment

14.69%

176 Blymyer Ave Mansfield, OH, 44903

3 bed • 1 bath • 9 guests

Purchase Price

Est. $623/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$429

Annual Profit

7.1%

Cap Rate

1.1%

Cash on Cash

$26,290

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $122/night at 59% occupancy ($26,290.26). Airbtics projects $238/night at 55% occupancy ($47,810).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 93% of comparables

Seasonality

40 Airbnb Comparables

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

$47,785

Avg annual revenue

55%

Avg occupancy rate

$238

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

$55k

$85k

$120k

$430

Profit

Revenue

$26,290

Operating Expenses

$17,098

Operating Income

$9,193

Mortgage & Taxes

$8,763

Profit (Cash Flow)

$430

$38,127

Cash Investment

Down Payment

$25,980

Renos & Furnishing

$8,250

Closing Costs

$3,897

Total

$38,127

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.12%

Cap Rate

7.07%

Return on Investment

14.69%

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

$6,165

Deductible property tax

$1,286

Your total deduction

$33,775

Your adjusted annual income

$150,000 - $33,775 = $116,225

Taxes on $116,225 (30%)

$34,868

Your old tax bill

$45,000

Your new tax bill

$34,868

Estimated tax savings

$10,132

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:

7,749 sqft

Year built:

1930

Size:

1,552 sqft

Type:

SFR

Parking:

Heating:

Yes

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
152 W Blanche St	3	2	1,467	-	7,501	1953	$0	-
577 W 4th St	3	1	1,472	-	7,209	1905	$0	475
411 Sherman Pl	3	2	1,492	-	7,610	1908	$42,500	-
612 Arlington Ave	3	1	1,459	-	4,321	1900	$0	-
307 Bartley Ave	3	1	1,350	-	6,290	1940	$168,900	34
302 Herman Ave	3	1	1,274	-	3,202	1910	$105,000	733
579 Sloane Ave	3	1	2,015	-	17,001	1927	$90,000	25
215 Penn Ave	3	1	1,212	-	3,951	1940	$0	6

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: -

Lot size: 7,749 sqft

Building area: 1,552 sqft

Garage: Yes

Heating: Yes

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 027-01-031-01-000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $18,430

County Est. Land Value: $10,670

Assessed Land Value: $3,730

County Est. Structure Value: $41,990

Market Estimate: -