BNBCalc Short Term Rental Investment Analysis 2045 Marengo St, Toledo, OH 43614

2 bed • 1 bath • 6 guests • $995

BNB

Calc

Annual Revenue

$30,549

Profit (Cash Flow)

$12,831

Cap Rate

1296.2%

Annual Revenue

$30,549

Revenue data could not be found for this address

BNB Calc projects a 68% occupancy rate, $123 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
University of Toledo Medical Hospital nearby	$22,531	$81	76%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Spacious Ground Level \| Centrally Located by I-75!	$36,443	$126	78%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (20)
★Bright & Stylish near Country Club, UTMC & Zoo★	$32,487	$92	89%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (69)
Country Paradise in the City! Tiny Home Adventure	$11,353	$66	47%	2	0	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (111)
Charming 1940's home	$26,110	$87	82%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (125)
RiverFront Landing. Amazing Views. Made for You!	$36,995	$266	38%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Adorable Toledo Home Away From Home	$28,109	$96	80%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Cozy & Chic near UTMC, Zoo & DT	$18,255	$116	43%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Home Sweet Toledo - Beautifully Decorated & Clean	$53,791	$207	71%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Cozy Toledo Retreat \| 2 BR 1 BA	$28,555	$94	83%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)

Return Metrics

198.03% 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)	$12,830	$25,661	$38,491	$51,322	$64,152	$128,305	$384,915
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$796	$796	$796	$796	$796	$796	$796
Down Payment	$199	$199	$199	$199	$199	$199	$199
Property Appreciation	$29	$60	$92	$124	$158	$342	$1,420
Total Return	$13,855	$26,716	$39,578	$52,441	$65,306	$129,642	$387,330

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

198.03%

Cap Rate

1,296.24%

Return on Investment

198.64%

2045 Marengo St Toledo, OH, 43614

2 bed • 1 bath • 6 guests

Purchase Price

Est. $5/mo

This property is for sale!

Contact Agent

Toledo

Guide

Zoning

Market

Guide

Laws

Market Data

12093

Airbnb Investor Score

$12,830

Annual Profit

1296.2%

Cap Rate

198.0%

Cash on Cash

$30,549

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

10 Airbnb Comparables

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

$29,462

Avg annual revenue

68%

Avg occupancy rate

$123

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

$25k

$40k

$55k

$12,831

Profit

Revenue

$30,549

Operating Expenses

$17,651

Operating Income

$12,898

Mortgage & Taxes

$67

Profit (Cash Flow)

$12,831

$6,479

Cash Investment

Down Payment

$199

Renos & Furnishing

$6,250

Closing Costs

$30

Total

$6,479

DSCR Ratio

Strong

192.16

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

198.03%

Cap Rate

1,296.24%

Return on Investment

198.64%

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

$47

Deductible property tax

$10

Your total deduction

-$11,869

Your adjusted annual income

$150,000 - -$11,869 = $161,869

Taxes on $161,869 (30%)

$48,561

Your old tax bill

$45,000

Your new tax bill

$48,561

Estimated tax savings

-$3,561

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -