BNBCalc Short Term Rental Investment Analysis 211 Windflower Dr, Chardon, OH 44024

3 bed • 2 bath • 9 guests • $489,500

BNB

Calc

Annual Revenue

$33,749

Profit (Cash Flow)

-$17,339

Cap Rate

3.2%

Annual Revenue

$33,749

AirDNA projects $210/night at 44% occupancy ($33,748). Airbtics projects $217/night at 70% occupancy ($55,480). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 44% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,166	$48,178	$71,041	$89,187
Occupancy	61%	70%	77%	81%
Nightly Rate	$163	$174	$237	$286

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Century Home on Chardon Square	$47,524	$169	73%	3	2	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (47)
Century Home with Lake Views	$61,389	$200	80%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Where the City meets the Country	$38,615	$175	58%	3	4	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (198)
Punderson Retreat - 3 story lake views! Sleeps 10	$121,878	$501	64%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (83)
Avonlea Gardens & Inn - Entire House	$52,155	$250	57%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (62)
Historic Gem Fully Updated -Sunroom-Pets OK-3 Bed	$39,699	$161	61%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (78)
Hot Tub-Central Location-PETS-Fire Pit-Comfy Clean	$54,782	$173	79%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (96)
Simba’s House Mid 1800’s Burton Village Retreat	$45,936	$123	93%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (122)
Historic Village in the Heart of Amish Country!	$43,527	$157	70%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (189)
Relax & Unwind, Lake View on Lt. Punderson Lake	$73,235	$263	71%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (104)

Return Metrics

-14.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$17,338	-$34,677	-$52,016	-$69,355	-$86,694	-$173,388	-$520,166
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,808	$9,914	$15,334	$21,089	$27,199	$63,886	$391,600
Down Payment	$97,900	$97,900	$97,900	$97,900	$97,900	$97,900	$97,900
Property Appreciation	$14,685	$29,810	$45,389	$61,436	$77,964	$168,347	$698,644
Total Return	$100,055	$102,947	$106,607	$111,070	$116,369	$156,744	$667,978

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.31%

Cap Rate

3.2%

Return on Investment

1.77%

211 Windflower Dr Chardon, OH, 44024

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,348/mo

This property is for sale!

Contact Agent

-53

Airbnb Investor Score

-$17,338

Annual Profit

3.2%

Cap Rate

-14.3%

Cash on Cash

$33,749

Annual Revenue

BNBCalc predicts this property will get $217 per night with 70% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$57,874

Avg annual revenue

70%

Avg occupancy rate

$217

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

$40k

$65k

$95k

$125k

-$17,339

Profit

Revenue

$33,749

Operating Expenses

$18,067

Operating Income

$15,681

Mortgage & Taxes

$33,020

Profit (Cash Flow)

-$17,339

$121,085

Cash Investment

Down Payment

$97,900

Renos & Furnishing

$8,500

Closing Costs

$14,685

Total

$121,085

DSCR Ratio

Weak

0.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.31%

Cap Rate

3.2%

Return on Investment

1.77%

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

$23,232

Deductible property tax

$4,846

Your total deduction

$67,006

Your adjusted annual income

$150,000 - $67,006 = $82,994

Taxes on $82,994 (30%)

$24,898

Your old tax bill

$45,000

Your new tax bill

$24,898

Estimated tax savings

$20,102

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: 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: -