BNBCalc Short Term Rental Investment Analysis 21250 North St, Euclid, OH, 44117

4 bed • 1 bath • 12 guests • $119,900

BNB

Calc

Annual Revenue

$53,680

Profit (Cash Flow)

$23,890

Cap Rate

20.9%

Annual Revenue

$53,680

AirDNA projects $159/night at 58% occupancy ($33,682). Airbtics projects $178/night at 58% occupancy ($37,707). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,746	$40,203	$56,618	$72,024
Occupancy	47%	62%	70%	74%
Nightly Rate	$127	$171	$211	$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Two Stylish Homes in One Booking\|4BDRM\|Groups	$58,216	$373	39%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 0 (2)
Belle Vue Lake House	$30,570	$109	73%	4	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (88)
Games House \| Pet-Friendly \| Near Downtown & Zoo	$44,875	$164	68%	4	1.5	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (90)
No Place Like Home!	$28,768	$110	66%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (26)
Charming, centrally located 4 br	$34,236	$129	69%	4	1	15	$150	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Work/Travel/Home away from Home	$23,552	$195	33%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Adorn635	$19,390	$86	53%	4	1.5	1	$100	❌	❌	❌	N / Y	⭐️ 5 (157)
Nice & Cozy Single Family Home. 6•Beds	$39,220	$228	47%	4	1.5	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (67)
Beautiful spacious 4 bedroom with large backyard	$34,420	$124	74%	4	1	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (113)
The Heart of Cleveland Heights	$25,526	$103	64%	4	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (186)
Spacious Home Near Downtown, Little Italy, Clinic	$41,711	$155	69%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (165)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$52,764	$174	78%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (46)
Colorful 4 BR in the Heart of University Circle!	$49,272	$172	74%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Nest - near Clev Clinic and University Circle	$30,349	$112	70%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (139)
Enjoy, Energize, Eclectic!	$32,831	$120	71%	4	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (45)
Coastal Lake Erie Cottage w/ Amazing Water Views!	$40,142	$142	70%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Entire Home Near Downtown & Clinic-King Bed	$50,179	$204	66%	4	1.5	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (64)
Cozy Home Away From Home	$29,859	$139	53%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (94)
The Magic Manor	$36,927	$133	74%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
Beautifully Renovated, Luxury Home in Beachwood OH	$64,036	$315	54%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (29)
West Saint James Living	$76,226	$291	71%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (190)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$30,690	$199	41%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (56)
Dynamite Spacious 4bed 3bath Enclosed Porches Bar!	$29,929	$106	74%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$59,638	$203	78%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Chez Cleveland Modern 3BR Home + Bonus Room	$28,963	$146	52%	4	1.5	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Intercontinental at University Heights	$34,265	$224	40%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
House in the Heights 4br close to Downtown	$33,702	$194	47%	4	2.5	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (115)
Family/pet-friendly vintage Cleveland Heights home	$48,737	$171	76%	4	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)
Perfect Cleveland Retreat	$64,851	$252	67%	4	2.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Entire Cleveland Heights Remodeled Home!	$21,136	$105	55%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (166)
Spacious Modern House next to Cleveland Clinic	$41,326	$171	65%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (132)
Beautiful single 4 bedroom home with free parking	$27,590	$134	54%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (58)
Modern 4BR Gem: Minutes to Cleveland Clinic	$40,885	$177	60%	4	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Beautiful 4 bedroom close to Euclid Beach	$15,967	$134	30%	4	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (13)
Highly refined and fully remodeled heights home	$37,911	$228	45%	4	2.5	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (81)
The White house	$30,478	$234	34%	4	3	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (18)
4Bed/2Bath Full House in Cleveland Heights	$16,498	$84	44%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
"THE COOP"	$46,698	$207	61%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Beautiful spacious house perfect for a family	$47,388	$350	35%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Family friendly home near Clinic & Colleges	$52,362	$227	59%	4	3.5	2	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (26)

Return Metrics

42.8% 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)	$23,889	$47,779	$71,669	$95,559	$119,449	$238,898	$716,696
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$77,935	$77,935	$77,935	$77,935	$77,935	$77,935	$77,935
Down Payment	$41,965	$41,965	$41,965	$41,965	$41,965	$41,965	$41,965
Property Appreciation	$3,597	$7,301	$11,117	$15,048	$19,096	$41,235	$171,128
Total Return	$147,386	$174,981	$202,687	$230,508	$258,446	$400,034	$1,007,725

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.8%

Cap Rate

20.91%

Return on Investment

50.41%

21250 North St Euclid, Ohio, 44117

4 bed • 1 bath • 12 guests

Purchase Price

Est. $575/mo

Inquire about this property

Contact Agent

260

Airbnb Investor Score

$17,027

Annual Profit

20.9%

Cap Rate

42.8%

Cash on Cash

$53,680

Annual Revenue

BNBCalc predicts this property will get $178 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 23% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$38,802

Avg annual revenue

58%

Avg occupancy rate

$178

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

$35k

$55k

$75k

$23,890

Profit

Revenue

$53,680

Operating Expenses

$28,603

Operating Income

$25,077

Mortgage & Taxes

$1,187

Profit (Cash Flow)

$23,890

$52,215

Cash Investment

Down Payment

$41,965

Renos & Furnishing

$10,250

Total

$52,215

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.8%

Cap Rate

20.91%

Return on Investment

50.41%

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

$6,187

Deductible property tax

$1,187

Your total deduction

-$3,199

Your adjusted annual income

$150,000 - -$3,199 = $153,199

Taxes on $153,199 (30%)

$45,960

Your old tax bill

$45,000

Your new tax bill

$45,960

Estimated tax savings

-$960

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:

9,121 sqft

Year built:

1853

Size:

1,329 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 9,121 sqft

Building area: 1,329 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: -

Parking: Driveway

Amenities: Dishwasher, Range

Price per square foot: $90

Lot Info

Zoning: -

Land Use: -

Parcel Number: 64631045

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $64,600

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