BNBCalc Short Term Rental Investment Analysis 18751 Monterey Ave, Euclid, OH, 44119

4 bed • 2 bath • 12 guests • $179,900

BNB

Calc

Annual Revenue

$38,131

Profit (Cash Flow)

$7,359

Cap Rate

10.8%

Annual Revenue

$38,131

AirDNA projects $137/night at 53% occupancy ($26,520). Airbtics projects $180/night at 58% occupancy ($38,131). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,972	$41,519	$57,593	$80,472
Occupancy	41%	64%	74%	77%
Nightly Rate	$128	$172	$206	$275

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Belle Vue Lake House	$30,819	$107	75%	4	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (80)
Dynamite Spacious 4bed 3bath Enclosed Porches Bar!	$29,387	$104	74%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
No Place Like Home!	$28,537	$106	68%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Two Stylish Homes in One Booking\|4BDRM\|Groups	$58,863	$367	40%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 0 (2)
Coastal Lake Erie Cottage w/ Amazing Water Views!	$38,625	$136	70%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Adorn635	$20,332	$84	57%	4	1.5	1	$100	❌	❌	❌	N / Y	⭐️ 5 (152)
Nice & Cozy Single Family Home. 6•Beds	$42,372	$227	51%	4	1.5	2	$0	✅	❌	❌	N / N	⭐️ 4.5 (64)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$53,421	$175	79%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (44)
Colorful 4 BR in the Heart of University Circle!	$51,039	$173	77%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (43)
Best Fun House \| Pet Friendly \| Packed with Games	$46,865	$172	68%	4	1.5	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
Enjoy, Energize, Eclectic!	$31,195	$117	69%	4	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (43)
Entire Home Near Downtown & Clinic-King Bed	$52,654	$202	70%	4	1.5	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (59)
Cozy Home Away From Home	$30,433	$136	55%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (90)
Charming, centrally located 4 br	$30,380	$127	61%	4	1	5	$150	❌	❌	❌	Y / N	⭐️ 5 (5)
The White house	$35,052	$231	40%	4	3	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (18)
Work/Travel/Home away from Home	$24,519	$203	33%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Family/pet-friendly vintage Cleveland Heights home	$48,070	$168	76%	4	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (68)
The Nest - near Clev Clinic and University Circle	$29,611	$111	69%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (131)
The Heart of Cleveland Heights	$26,212	$101	67%	4	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (170)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$30,019	$194	41%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (56)
Entire Cleveland Heights Remodeled Home!	$20,159	$102	54%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (160)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$59,821	$209	76%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Beautiful spacious house perfect for a family	$46,127	$343	35%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Family Getaway - Near Cleveland Clinic	$51,911	$177	78%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
Cleveland's best kept secret.	$22,225	$143	40%	4	1	3	$150	❌	❌	❌	N / Y	⭐️ 0 (2)
A Cozy Bungalow by the Lake	$36,940	$128	77%	4	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (15)
Spacious newly renovated home	$35,465	$240	40%	4	2	3	$120	✅	❌	❌	Y / Y	⭐️ 0 (1)
Escape to Fun: Hot Tub & Game Arcade Retreat	$43,068	$144	77%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (36)
Highly refined and fully remodeled heights home	$40,460	$228	48%	4	2.5	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (81)
"THE COOP"	$48,656	$206	64%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Large Downtown Euclid House	$38,806	$128	81%	4	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.3 (8)
Cheerful Retreat close to Colleges &Hospitals	$46,647	$192	65%	4	2	3	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Cheerful Euclid home	$35,368	$152	62%	4	3	2	$30	❌	❌	❌	Y / N	⭐️ 4.7 (30)
Hickory House - Suburban Oasis	$67,134	$357	50%	4	2	14	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (27)
Quiet and Spacious Home in Cle Heights - NEW AC	$38,650	$165	64%	4	1.5	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (15)
The Monticello Manor \| 4BR 3B \| Sleeps 12	$43,196	$281	42%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (12)
The Knocking Bird- Mins to CLE Clinic	$53,685	$193	76%	4	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

14.18% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,358	$14,717	$22,076	$29,435	$36,794	$73,588	$220,766
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$143,920	$143,920	$143,920	$143,920	$143,920	$143,920	$143,920
Down Payment	$35,980	$35,980	$35,980	$35,980	$35,980	$35,980	$35,980
Property Appreciation	$5,397	$10,955	$16,681	$22,579	$28,653	$61,870	$256,764
Total Return	$192,655	$205,573	$218,658	$231,914	$245,347	$315,359	$657,431

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.18%

Cap Rate

10.83%

Return on Investment

27.99%

18751 Monterey Ave Euclid, Ohio, 44119

4 bed • 2 bath • 12 guests

Purchase Price

Est. $863/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$7,358

Annual Profit

10.8%

Cap Rate

14.2%

Cash on Cash

$38,131

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $137/night at 53% occupancy ($26,520.36). Airbtics projects $180/night at 58% occupancy ($38,131).

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$38,029

Avg annual revenue

58%

Avg occupancy rate

$180

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

$30k

$50k

$70k

$7,359

Profit

Revenue

$38,131

Operating Expenses

$18,637

Operating Income

$19,494

Mortgage & Taxes

$12,135

Profit (Cash Flow)

$7,359

$51,877

Cash Investment

Down Payment

$35,980

Renos & Furnishing

$10,500

Closing Costs

$5,397

Total

$51,877

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.18%

Cap Rate

10.83%

Return on Investment

27.99%

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

$8,538

Deductible property tax

$1,781

Your total deduction

$34,014

Your adjusted annual income

$150,000 - $34,014 = $115,986

Taxes on $115,986 (30%)

$34,796

Your old tax bill

$45,000

Your new tax bill

$34,796

Estimated tax savings

$10,204

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:

4,599 sqft

Year built:

1922

Size:

1,976 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: 2

Lot size: 4,599 sqft

Building area: 1,976 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Detached, Garage

Amenities: -

Price per square foot: $91

Lot Info

Zoning: -

Land Use: -

Parcel Number: 64113074

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $82,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Euclid Central Middle School with 4/10 star rating
High School: Euclid High School with 3/10 star rating