BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$26,187$41,368$68,404$124,363
Occupancy42%54%66%82%
Nightly Rate$166$204$277$405

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Charming Home in Woodland

No image available

$42,617
$164
71%
321$0❌❌✅Y / Y⭐️ 5 (613)
The Red Dahlia Guesthouse

No image available

$47,304
$237
53%
322$120✅❌❌Y / Y⭐️ 5 (222)
Hilltop Lodge-Hot tub! Snow Trails/Malabar/Mohican

No image available

$61,067
$243
65%
321$95❌✅❌Y / Y⭐️ 4.9 (184)
Restful Ranch

No image available

$37,501
$149
66%
322$125❌❌❌Y / Y⭐️ 5 (140)
Beautiful luxe home near many attractions!

No image available

$25,511
$157
42%
322$140❌❌❌Y / Y⭐️ 5 (11)
1896 keyhole house

No image available

$27,025
$190
38%
321$75❌❌❌Y / Y⭐️ 5 (56)
Haven

No image available

$32,016
$251
34%
322$130❌❌❌Y / Y⭐️ 5 (40)
Triple Creek Cabin near Mohican Park/Snow Trails

No image available

$62,501
$355
47%
322$130❌✅✅Y / Y⭐️ 4.9 (51)
Edg-Lea Woods

No image available

$30,755
$125
66%
321$40❌❌❌Y / Y⭐️ 4.9 (180)
Red Bend cabin overlooking the river with hot tub.

No image available

$55,581
$174
85%
321$50❌✅✅Y / Y⭐️ 5 (306)
Cabin on a Hill with Pool and Hot Tub

No image available

$117,623
$497
63%
322$275✅❌✅Y / Y⭐️ 4.8 (104)
Mohican Area -The Round House at Pleasant Hill

No image available

$50,216
$239
55%
322$150✅❌❌Y / Y⭐️ 5 (112)
Raylin Farmhouse Mohican Area Vacation Rental

No image available

$44,568
$287
42%
332$150❌❌✅Y / Y⭐️ 5 (47)
Smokey Run Guest House

No image available

$44,402
$188
63%
322$150❌❌❌Y / Y⭐️ 5 (40)
Honey Creek Valley Farm near Mohican/Snow trails

No image available

$35,965
$166
58%
321$60❌❌❌Y / Y⭐️ 4.8 (43)
The Diamond House

No image available

$26,663
$91
76%
311$75❌❌❌Y / Y⭐️ 4.8 (88)
MansfieldBnB Sleeps 8 Pet & Family Friendly 3 Brdm

No image available

$38,769
$167
61%
311$45❌❌✅Y / Y⭐️ 5 (99)
Hello Home

No image available

$22,710
$85
73%
312$0❌❌❌N / Y⭐️ 4.9 (173)
Kathy’s Mohican Kottage

No image available

$36,316
$200
48%
322$135❌✅❌Y / Y⭐️ 5 (30)
Acorn Acre Stay

No image available

$24,426
$191
34%
321$50❌❌❌Y / Y⭐️ 5 (47)
The 1211 Building

No image available

$41,966
$126
91%
311$0❌❌✅Y / Y⭐️ 4.9 (78)
Butler Cabin on 19 Acres w/ Hot Tub & Fire Pit!

No image available

$107,958
$519
55%
332$129❌✅❌N / Y⭐️ 4.9 (65)
Peaceful Mohican Home, Pool Table, Wi-Fi, 83" TV

No image available

$64,925
$318
55%
322$130✅❌✅Y / Y⭐️ 5 (46)
Mystic Cliffs Hideaway

No image available

$35,884
$197
48%
322$75❌❌❌Y / Y⭐️ 5 (76)
Beautiful Mohican Resort

No image available

$43,598
$178
66%
321$50❌❌❌Y / Y⭐️ 5 (49)
The River Town Getaway

No image available

$35,024
$209
45%
321$100❌✅❌Y / Y⭐️ 5 (50)
An Owl and the Moon

No image available

$34,374
$230
40%
322$100❌✅✅Y / Y⭐️ 5 (64)
The Farm House @ The Mohicans Treehouse Resort

No image available

$72,095
$469
42%
321$0❌✅❌Y / Y⭐️ 4.7 (5)
The Manor @ The Mohicans Treehouse Resort

No image available

$84,487
$398
58%
331$0❌✅❌Y / Y⭐️ 4.8 (15)
Spacious Condo in Ontario

No image available

$56,151
$184
82%
322$99❌❌✅Y / Y⭐️ 4.5 (15)
Valley View Cottage Very Secluded Mohican Area

No image available

$114,640
$348
88%
322$125❌❌❌Y / Y⭐️ 5 (31)
The Adeline

No image available

$50,406
$128
100%
322$100❌❌❌Y / Y⭐️ 4.9 (26)
Hillside Valley View

No image available

$33,073
$162
54%
322$80✅❌❌Y / Y⭐️ 5 (83)
PineHills Hideout - near Pleasant Hill Lake

No image available

$26,874
$222
32%
321$80❌❌❌Y / Y⭐️ 4.7 (23)
Vintage Mid-Century Home

No image available

$36,879
$250
40%
322$85❌❌❌Y / Y⭐️ 5 (61)
Large Renovated Historical House on Mohican Strip

No image available

$25,517
$178
36%
321$100❌❌❌Y / Y⭐️ 4.8 (49)
Peaceful 3-Bedroom Countryside Home Near Mohican

No image available

$40,989
$220
50%
322$95❌❌✅Y / Y⭐️ 5 (58)
Red Cardinal Lodge 3 bedroom, 2 bath w/ Game Room

No image available

$84,941
$475
47%
322$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.12%

Cap Rate

7.07%

Return on Investment

14.69%

property-location

176 Blymyer Ave Mansfield, OH, 44903

3 bed • 1 bath • 9 guests

Est. $623/mo

Agent

This property is for sale!

Contact Agent

24

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.
Projected nightly rate is $122/night at 59% occupancy.Projected nightly rate is $238/night at 55% occupancy.

Top 41% of comparables

Top 93% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

1.12%

Cap Rate

7.07%

Profit (Cummulative)

$430

$103,920

$8,250

$3,897

$0

Total Gain

$5,603

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

$15,603

Your adjusted annual income

$150,000 - $15,603 = $134,397


Taxes on $134,397 (30%)

$40,319

Your old tax bill

$45,000

Your new tax bill

$40,319


Estimated tax savings

$4,681

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:

2

Heating:

Yes

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
152 W Blanche St321,467-7,5011953$0-
577 W 4th St311,472-7,2091905$0475
411 Sherman Pl321,492-7,6101908$42,500-
612 Arlington Ave311,459-4,3211900$0-
307 Bartley Ave311,350-6,2901940$168,90034
302 Herman Ave311,274-3,2021910$105,000733
579 Sloane Ave312,015-17,0011927$90,00025
215 Penn Ave311,212-3,9511940$06

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: -


Sale history

DateSale Price% FinancedBuyer
06/28/22$25,000100%Sulma Yesenia Pleitez Salinas
05/19/22$10,000100%Rchb1 Llc

Ownership

  • Name: Sulma Salinas
  • Owner Occupied: Yes
  • Owner Mailing Address: 176 Blymyer Ave, Mansfield, OH 44903
  • Years Owned: 27
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 100%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No