BNBCalc Short Term Rental Investment Analysis 185 Cutler Pkwy, Akron, OH 44305

3 bed • 1 bath • 9 guests • $14,900

BNB

Calc

Annual Revenue

$21,915

Profit (Cash Flow)

$4,381

Cap Rate

36.1%

Annual Revenue

$21,915

AirDNA projects $125/night at 48% occupancy ($21,914). Airbtics projects $116/night at 57% occupancy ($24,149). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,828	$23,720	$36,509	$48,566
Occupancy	40%	53%	71%	81%
Nightly Rate	$97	$117	$131	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegant Ellet Living	$34,345	$120	75%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (160)
Goodyear Heights Abbey Road	$25,536	$100	68%	3	1	7	$107	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Perfect Getaway in Akron	$22,185	$133	43%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Historic Good Year Heights Home	$24,156	$88	75%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Summer in Akron- 3BR house: central air plus w&d!	$30,539	$117	68%	3	1	3	$97	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Location, Pets, Parks and Recreation	$17,762	$107	38%	3	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.7 (126)
East Side Airdock/Foozeball/Rubber City	$26,649	$121	53%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (88)
Welcome to Founder’s day 2024	$31,573	$162	47%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Three bedroom home	$18,974	$96	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Firestone Park Hideaway	$24,070	$174	36%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Greentree Retreat	$20,661	$144	38%	3	2	6	$129	❌	❌	❌	Y / Y	⭐️ 4 (2)
Cozy City Home in Akron	$13,770	$99	38%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Warm & Inviting Retreat Home	$25,815	$129	50%	3	2	1	$185	❌	❌	✅	Y / N	⭐️ 4.7 (3)
AKRON Cheerful 3 Bedroom	$27,698	$88	86%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Charming Akron Retreat: Your Home Away From Home	$26,088	$72	99%	3	1	4	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (11)

Return Metrics

37.51% 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)	$4,380	$8,761	$13,141	$17,522	$21,903	$43,806	$131,418
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,920	$11,920	$11,920	$11,920	$11,920	$11,920	$11,920
Down Payment	$2,980	$2,980	$2,980	$2,980	$2,980	$2,980	$2,980
Property Appreciation	$447	$907	$1,381	$1,870	$2,373	$5,124	$21,266
Total Return	$19,727	$24,568	$29,423	$34,292	$39,176	$63,830	$167,585

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.51%

Cap Rate

36.14%

Return on Investment

42.59%

185 Cutler Pkwy Akron, OH, 44305

3 bed • 1 bath • 9 guests

Purchase Price

Est. $71/mo

This property is for sale!

Contact Agent

Akron

Guide

Zoning

Guide

Laws

382

Airbnb Investor Score

$4,380

Annual Profit

36.1%

Cap Rate

37.5%

Cash on Cash

$21,915

Annual Revenue

BNBCalc predicts this property will get $116 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$24,654

Avg annual revenue

57%

Avg occupancy rate

$116

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

$20k

$25k

$35k

$4,381

Profit

Revenue

$21,915

Operating Expenses

$16,529

Operating Income

$5,386

Mortgage & Taxes

$1,005

Profit (Cash Flow)

$4,381

$11,677

Cash Investment

Down Payment

$2,980

Renos & Furnishing

$8,250

Closing Costs

$447

Total

$11,677

DSCR Ratio

Strong

5.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.51%

Cap Rate

36.14%

Return on Investment

42.59%

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

$707

Deductible property tax

$148

Your total deduction

-$1,766

Your adjusted annual income

$150,000 - -$1,766 = $151,766

Taxes on $151,766 (30%)

$45,530

Your old tax bill

$45,000

Your new tax bill

$45,530

Estimated tax savings

-$530

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -