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 1920 Northwyck Dr, Toledo, OH 43611

3 bed β€’ 1 bath β€’ 9 guests β€’ $99,900

BNB

Calc

Annual Revenue

$21,622

Profit (Cash Flow)

-$1,607

Cap Rate

5.1%

Annual Revenue

$21,622

AirDNA projects $148/night at 40% occupancy ($21,622). Airbtics projects $151/night at 59% occupancy ($32,539). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 40% occupancy rate, $148 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,399$33,922$46,924$52,833
Occupancy57%60%66%68%
Nightly Rate$118$145$176$183

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
5) Lake House Lodge Pool/HotTub/ POOL OPEN
$47,715
$182
59%
332$200βœ…βœ…βŒY / Y⭐️ 4.9 (137)
1)Lake Garden Chalet/Pool /HotTub/ POOL OPEN!
$51,110
$172
67%
322$200βœ…βœ…βŒY / Y⭐️ 4.9 (341)
The Mini-Mansion at bookmymansion1.com
$42,627
$168
66%
332$95βŒβŒβœ…Y / Y⭐️ 4.8 (180)
Lenny's Lodge
$45,058
$181
63%
323$125❌❌❌Y / Y⭐️ 4.8 (30)
Green Heron's Rest-Private Deck, Large Fenced Yard
$36,556
$127
69%
311$70βŒβŒβœ…Y / Y⭐️ 5 (96)
Charming 3 bedroom brick home! 1 King, 2 Queens
$34,321
$134
60%
322$120βœ…βŒβŒY / Y⭐️ 4.8 (63)
Entire Flat at the House of Dow
$15,385
$82
49%
321$10βŒβŒβœ…Y / Y⭐️ 4.8 (408)
Lux Ranch Perfect For Traveling Med/Professional
$26,268
$110
60%
323$125❌❌❌Y / Y⭐️ 4.8 (32)
Comfy 3Bedroom Residential Home w/indoor Fireplace
$20,394
$145
36%
322$75❌❌❌Y / Y⭐️ 4.5 (24)
Mrs B’s Nest! Country life w/city convenience
$28,401
$80
88%
321$40❌❌❌Y / N⭐️ 4.8 (211)
My Lakeside Happy Place
$46,485
$185
67%
322$85βŒβœ…βœ…Y / Y⭐️ 5 (39)
Abundant Grace Land
$22,399
$102
60%
3214$0❌❌❌Y / Y⭐️ 4.9 (8)
Large Centrally Located Home, Close to downtown!!!
$39,373
$163
61%
321$100❌❌❌Y / Y⭐️ 4.2 (16)
Skyline View & Walk to Bars | Near River & Venues
$33,489
$305
30%
322$0❌❌❌Y / Y⭐️ 5 (49)
Toledo Stones Throw Bright & Modern 3BR
$30,691
$138
56%
321$99❌❌❌Y / Y⭐️ 4.9 (17)

Return Metrics

-5.14% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,607-$3,214-$4,822-$6,429-$8,037-$16,074-$48,222
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$79,920$79,920$79,920$79,920$79,920$79,920$79,920
Down Payment$19,980$19,980$19,980$19,980$19,980$19,980$19,980
Property Appreciation$2,997$6,083$9,263$12,538$15,911$34,357$142,583
Total Return$101,289$102,769$104,341$106,008$107,774$118,183$194,261

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.14%

Cap Rate

5.13%

Return on Investment

7.59%

property-location

1920 Northwyck Dr Toledo, OH, 43611

3 bed β€’ 1 bath β€’ 9 guests

Est. $479/mo

Agent

This property is for sale!

Contact Agent

Toledo

Guide

Zoning

Market

Guide


Laws


Market Data

-11

Airbnb Investor Score

-$1,607

Annual Profit

5.1%

Cap Rate

-5.1%

Cash on Cash

$21,622

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 40% occupancy.Projected nightly rate is $151/night at 59% occupancy.

Top 88% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$34,684

Avg annual revenue

59%

Avg occupancy rate

$151

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$40k

$50k

Sign up to see the data on 15 all comparables

-$1,607

Profit

Revenue

$21,622

Operating Expenses

$16,491

Operating Income

$5,132

Mortgage & Taxes

$6,739

Profit (Cash Flow)

-$1,607

$31,227

Cash Investment

Down Payment

$19,980

Renos & Furnishing

$8,250

Closing Costs

$2,997

Total

$31,227

DSCR Ratio

Weak

0.76

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.14%

Cap Rate

5.13%

Profit (Cummulative)

-$1,607

$79,920

$8,250

$2,997

$0

Total Gain

$2,371

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

$4,741

Deductible property tax

$989

Your total deduction

$12,643

Your adjusted annual income

$150,000 - $12,643 = $137,357


Taxes on $137,357 (30%)

$41,207

Your old tax bill

$45,000

Your new tax bill

$41,207


Estimated tax savings

$3,793

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: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -