218 Orrville Ave Cuyahoga Falls, Ohio
3 bed • 2 bath • 8 guests
Monthly Rent
$55,829
Annual Revenue
Median of 20 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $285
- Occupancy
- 54%
$5k
$35k
$70k
$105k
$103,623 | $52,845 | $400 | 71.1% | 3 | 8 | 20 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (31) | — | |
$92,776 | $43,876 | $401 | 63.4% | 4 | 12 | 13 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4 (11) | — | |
$81,789 | $31,961 | $473 | 47.4% | 4 | 8 | 27 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (55) | Profile | |
$81,323 | $59,710 | $426 | 52.3% | 4 | 10 | 34 | 5 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (65) | Profile | |
$74,612 | $42,724 | $391 | 52.3% | 4 | 14 | 38 | 10 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (22) | Profile |
Seasonality
Break-even
$3,876/mo
Avg profit / month
$776/mo
Best profit month
Jul $5,718
$9,317
Profit
Revenue
$55,829
Operating Expenses
$27,312
Operating Income
$28,517
Net Effective Rent
$19,200
Profit (Cash Flow)
$9,317
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
108.33%
Payback Period Days
336