BNBCalc Short Term Rental Investment Analysis 1871 18th St, Cuyahoga Falls, OH 44223

3 bed • 2 bath • 9 guests • $245,000

BNB

Calc

Annual Revenue

$36,700

Profit (Cash Flow)

$1,722

Cap Rate

7.4%

Annual Revenue

$36,700

AirDNA projects $157/night at 64% occupancy ($36,699). Airbtics projects $140/night at 63% occupancy ($32,214). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,941	$32,401	$42,665	$67,817
Occupancy	51%	65%	72%	84%
Nightly Rate	$102	$130	$154	$212

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cuyahoga Falls 3 bed 1 bath	$27,827	$90	76%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Location, Pets, Parks and Recreation	$16,785	$107	40%	3	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.7 (129)
Atomic 1950s /60s apartment	$27,789	$102	72%	3	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cuy Valley National Park! 3BR house with laundry	$27,821	$100	73%	3	1	2	$97	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
The House Hotels - 12th Street	$39,446	$146	69%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
3Bedroom Cozy Townhouse in Akron, Ohio!	$53,108	$250	57%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (28)
Your Perfect Updated Getaway In A Central Location	$44,098	$157	73%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (47)
Boho Bungalow/Air Hockey/ Rubber City BnB	$24,576	$115	55%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
East Side Airdock/Foozeball/Rubber City	$26,353	$130	51%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (96)
Stylish Cape/Pingpong Table/Dog Friendly	$16,430	$92	43%	3	1	2	$119	❌	❌	✅	Y / Y	⭐️ 4.9 (157)
Heart of the Falls! Cozy for 2, Spacious for 8	$32,718	$138	62%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (210)
Newly remodeled Metro Parks Home	$32,048	$121	68%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (19)
Wonderful Retreat In Hudson near National Park.	$44,214	$154	77%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
North Akron Charm & Convenience	$25,175	$92	68%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Football Hall of Fame Weekend 2024	$32,644	$177	45%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Sunnyside 4 mi from National Park	$27,574	$134	55%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Goodyear Heights Abbey Road	$19,947	$79	68%	3	1	7	$107	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Perfect Golf Getaway with Game Room: Stay in Style	$47,303	$204	58%	3	1	1	$159	✅	❌	✅	Y / Y	⭐️ 5 (38)
Oneida 4 mile from National Park	$33,183	$134	66%	3	2	3	$75	❌	✅	✅	Y / Y	⭐️ 4.8 (97)
The Live Edge	$73,892	$211	93%	3	2	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (20)
Highland Square Hideaway	$23,438	$162	37%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (120)
Charming Century Home - Akron OH	$48,261	$252	50%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (69)
West Akron Charm & Convenience	$24,459	$82	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (79)
Mid-Century Ranch Home with a Contemporary Vibe.	$36,094	$141	65%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (235)
NEW! Remodeled Stow/Cuyahoga Falls Home!	$29,101	$116	65%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (63)
Lake View House-Trail access/Dog Friendly- 3 Bdrm	$27,741	$103	68%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Cedarblock: Modern 3br forest-side escape	$50,628	$155	88%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (83)
Cozy Home/ 3 Queen Beds/Washer & Dryer	$25,385	$92	71%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Chapel Hill \| 3 Bedrooms \| Pet Friendly!	$47,025	$142	88%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Perfect Getaway in Akron	$23,457	$130	46%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
The Akron Retreat \| Modern 3-Bedroom Oasis	$34,114	$106	78%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
New Build in Historic Area!	$42,081	$130	87%	3	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (18)
Home w/ Fire Pit & Sunroom: 9 Mi to Downtown Akron	$78,081	$319	64%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
NEW Central Falls Hideaway	$34,181	$130	70%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
Spacious 3 bedroom 1 bath in Highland Square	$20,041	$139	34%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.6 (25)
AKRON Cheerful 3 Bedroom	$26,748	$87	84%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Loft Cabin in the National Park	$42,000	$225	51%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (3)
Charming Cape Cod in West Akron	$24,607	$131	47%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (27)
KC's Peace & Quiet Home \| New Central AC! King Bed	$34,170	$142	62%	3	2	2	$87	❌	❌	❌	Y / Y	⭐️ 4.8 (19)

Return Metrics

2.65% 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)	$1,721	$3,443	$5,165	$6,887	$8,609	$17,218	$51,654
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$254,071	$263,364	$272,883	$282,636	$292,631	$346,477	$646,334

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.65%

Cap Rate

7.44%

Return on Investment

17.7%

1871 18th St Cuyahoga Falls, OH, 44223

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,175/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,721

Annual Profit

7.4%

Cap Rate

2.7%

Cash on Cash

$36,700

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 64% occupancy.Projected nightly rate is $140/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$33,927

Avg annual revenue

63%

Avg occupancy rate

$140

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

$10k

$35k

$55k

$80k

$1,722

Profit

Revenue

$36,700

Operating Expenses

$18,451

Operating Income

$18,249

Mortgage & Taxes

$16,527

Profit (Cash Flow)

$1,722

$64,850

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$8,500

Closing Costs

$7,350

Total

$64,850

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.65%

Cap Rate

7.44%

Return on Investment

17.7%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$23,723

Your adjusted annual income

$150,000 - $23,723 = $126,277

Taxes on $126,277 (30%)

$37,883

Your old tax bill

$45,000

Your new tax bill

$37,883

Estimated tax savings

$7,117

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:

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: -