BNBCalc Short Term Rental Investment Analysis 1785 South Green Road, South Euclid, OH

5 bed • 2 bath • 15 guests • $167,000

BNB

Calc

Annual Revenue

$73,107

Profit (Cash Flow)

$38,658

Cap Rate

29.9%

Annual Revenue

$73,107

AirDNA projects $219/night at 52% occupancy ($41,593). Airbtics projects $222/night at 58% occupancy ($47,028). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,830	$50,727	$75,712	$95,776
Occupancy	50%	60%	72%	75%
Nightly Rate	$152	$224	$278	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful spacious 4 bedroom with large backyard	$31,541	$116	72%	4	1	2	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Enjoy, Energize, Eclectic!	$31,948	$120	69%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Spacious Pepper Pike Home \| Near CLE Clinc + CWRU	$79,019	$386	54%	5	3	2	$210	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Spacious Home Near Downtown, Little Italy, Clinic	$40,084	$154	67%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Family friendly home near Clinic & Colleges	$50,799	$243	54%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (26)
5 Bedrooms\| 15 mins to DTWN CLE\|Groups\|2 King Beds	$54,580	$414	34%	5	3	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
October Luxury Living In The Land -Special Offer	$38,821	$130	70%	5	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Major renovation just completed	$69,721	$283	67%	5	3	3	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Stylish & Cozy Colonial Comfort,king Bed , Parking	$98,091	$359	74%	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)
Newly updated 6bdr., 5bath close to Clinic, Case !	$36,705	$194	48%	6	5	2	$399	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
House in the Heights 4br close to Downtown	$34,429	$183	51%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (109)
Cozy Home Away From Home	$34,767	$134	65%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Cleveland Suburban Comfort	$29,698	$283	27%	4	3	3	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Entire Remodeled Cleveland Heights Home	$26,441	$89	73%	5	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Work Friendly Renovated Home in University Heights	$93,472	$287	87%	4	4	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Large Group, 2 Apartments Combined ( 1 big house	$70,096	$236	80%	5	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Beautifully Renovated, Luxury Home in Beachwood OH	$67,557	$306	59%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Nice & Cozy Single Family Home. 6•Beds	$41,812	$224	51%	4	2	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (56)
Perfect Cleveland Retreat	$75,838	$273	73%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (28)
Beautiful spacious house perfect for a family	$49,784	$336	39%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Entire Home Near Downtown & Clinic-King Bed	$56,823	$201	75%	4	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (56)
The Magic Manor	$34,894	$119	77%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$35,655	$183	52%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (54)
Hideaway in the Heights!	$63,839	$216	73%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
Highly refined and fully remodeled heights home	$43,477	$226	52%	4	3	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (79)
Cleveland Clinic Outpatient Housing in Safe Area	$57,166	$236	63%	5	3	7	$400	❌	❌	✅	Y / Y	⭐️ 5 (5)
Family/pet-friendly vintage Cleveland Heights home	$42,781	$149	76%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
The Heart of Cleveland Heights	$26,616	$94	72%	4	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (153)
Cheerful Retreat close to Colleges &Hospitals	$40,659	$205	52%	4	2	3	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
4Bed/2Bath Full House in Cleveland Heights	$16,498	$84	44%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
5 Min Drive to Cleve Clinic-First Fl Bed/Bath	$41,504	$270	42%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 4.4 (10)
Outpatient Bungalow with First Fl Bed/Bath	$31,623	$216	40%	4	1	7	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Entire Cleveland Heights Remodeled Home!	$21,103	$93	62%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (152)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$68,124	$240	75%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
5 bedroom cozy Duplex in Cleveland heights.	$83,388	$373	58%	5	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Shaker Prestige - 4,000 sq ft - Calm and Quiet	$79,405	$320	67%	4	5	30	$190	❌	❌	❌	Y / Y	⭐️ 5 (7)
NEW! Entire home - Remodeled Spacious Getaway	$22,399	$180	34%	5	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (26)
Cozy 5Bd Home in heart of CLE	$36,498	$277	36%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Construction Crew House Sleeps 8 w/ Free Parking	$50,340	$254	53%	4	3	5	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

75.93% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38,658	$77,316	$115,974	$154,632	$193,290	$386,580	$1,159,740
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,640	$3,382	$5,231	$7,194	$9,279	$21,795	$133,600
Down Payment	$33,400	$33,400	$33,400	$33,400	$33,400	$33,400	$33,400
Property Appreciation	$5,010	$10,170	$15,485	$20,959	$26,598	$57,434	$238,352
Total Return	$78,708	$124,268	$170,091	$216,186	$262,568	$499,209	$1,565,092

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.93%

Cap Rate

29.89%

Return on Investment

88.99%

1785 S Green Rd South Euclid, Ohio, 44121

5 bed • 2 bath • 15 guests

Purchase Price

Est. $801/mo

Inquire about this property

Contact Agent

$182,300

Zestimate

430

Airbnb Investor Score

$38,658

Annual Profit

29.9%

Cap Rate

75.9%

Cash on Cash

$73,107

Annual Revenue

BNBCalc predicts this property will get $222 per night with 58% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,556

Avg annual revenue

58%

Avg occupancy rate

$222

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

$45k

$70k

$100k

$38,658

Profit

Revenue

$73,107

Operating Expenses

$23,184

Operating Income

$49,923

Mortgage & Taxes

$11,265

Profit (Cash Flow)

$38,658

$50,910

Cash Investment

Down Payment

$33,400

Renos & Furnishing

$12,500

Closing Costs

$5,010

Total

$50,910

DSCR Ratio

Strong

4.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.93%

Cap Rate

29.89%

Return on Investment

88.99%

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

$7,926

Deductible property tax

$1,653

Your total deduction

-$20,389

Your adjusted annual income

$150,000 - -$20,389 = $170,389

Taxes on $170,389 (30%)

$51,117

Your old tax bill

$45,000

Your new tax bill

$51,117

Estimated tax savings

-$6,117

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:

0.53 sqft

Year built:

1920

Size:

1,620 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Gas, Radiator(s)

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.53 sqft

Building area: 1,620 sqft

Garage: Yes

Heating: Baseboard, gas, radiator(s)

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: None

View: -

Parking: Detached, Garage

Amenities: Dryer, Dishwasher, Microwave, Range, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 70316026

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $83,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $182,300

Schools

High School: Brush High School with 4/10 star rating