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 Cohost Analysis 2301 Stillman Rd, Cleveland Heights, OH, 44118

7 bed • 4 bath • 18 guests • $359,100

BNB

Calc

Owner income

$66,331

Per year

This Airbnb could earn an additional

$4,207

Per month vs a Long-Term Rental

Annual Revenue range

$52,598 - $130,004

Annual Revenue

$94,759

AirDNA projects $405/night at 45% occupancy ($66,565). Airbtics projects $333/night at 53% occupancy ($64,461). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 69% occupancy rate, $376 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,268$52,598$88,975$130,004
Occupancy38%54%67%77%
Nightly Rate$206$260$354$450

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
Newly updated 6bdr., 5bath close to Clinic, Case !

No image available

$36,705
$194
48%
652$399❌❌✅Y / Y⭐️ 4.8 (77)
5 Bedrooms| 15 mins to DTWN CLE|Groups|2 King Beds

No image available

$55,933
$413
35%
531$145❌❌❌Y / Y⭐️ 4.8 (19)
Luxury Colonial updated home near Cleveland Clinic

No image available

$33,922
$153
59%
523$80❌❌❌Y / Y⭐️ 4.5 (93)
Steps to CLE Clinic - Great for Families - ADA

No image available

$81,573
$314
69%
532$175❌❌✅Y / Y⭐️ 5 (57)
*October* Luxury Living In The Land -Special Offer

No image available

$38,821
$130
70%
531$175❌❌❌Y / Y⭐️ 5 (46)
5 bedroom cozy Duplex in Cleveland heights.

No image available

$83,388
$373
58%
521$150❌❌✅Y / Y⭐️ 4.5 (6)
Cleveland Castle-6 BR 3 Bath 4400 sqft home

No image available

$40,063
$124
76%
631$170❌❌✅Y / Y⭐️ 4.8 (47)
Entire Remodeled Cleveland Heights Home

No image available

$25,838
$86
74%
522$165❌❌✅Y / Y⭐️ 4.8 (76)
Sparsely furnished up/down nr C. Clinic, UH & Case

No image available

$40,017
$258
42%
523$89❌❌✅Y / Y⭐️ 5 (2)
Major renovation just completed

No image available

$69,721
$283
67%
533$135❌❌✅Y / Y⭐️ 4.8 (95)
Home away from home. Live Like a Local.

No image available

$49,655
$228
58%
635$175❌❌❌Y / Y⭐️ 4.8 (73)
Large Group, 2 Apartments Combined ( 1 big house

No image available

$69,540
$235
80%
522$100❌❌✅Y / Y⭐️ 4.8 (10)
Beautifully renovated home/ 5BR

No image available

$42,916
$342
33%
532$150❌❌❌Y / N⭐️ 4 (5)
Location! Location! Old World Charm 7 Bedroom GEM

No image available

$75,998
$350
59%
744$350❌❌❌Y / Y⭐️ 4.8 (12)
Sunflower on Lee Ave| Weekend Getaway|6BR

No image available

$74,796
$399
50%
642$350❌❌✅Y / Y⭐️ 4.9 (47)
Cleveland Clinic Outpatient Housing in Safe Area

No image available

$57,166
$236
63%
537$400❌❌✅Y / Y⭐️ 5 (5)
Large House| Turquiose | upto 16 guests!

No image available

$95,196
$376
67%
632$350❌❌❌Y / Y⭐️ 4.8 (17)
Big Construction Crew House-Free Parking-Fast WifI

No image available

$44,033
$263
45%
525$400❌❌✅Y / Y⭐️ 4.8 (14)
Spacious 5BR near CWRU/hospitals

No image available

$73,025
$451
43%
531$150❌❌❌Y / Y⭐️ 4.7 (14)
The Heights Manor-5 bd Colonial

No image available

$64,578
$219
78%
532$225❌❌✅Y / Y⭐️ 4.8 (5)
NEW! Entire home - Remodeled Spacious Getaway

No image available

$22,399
$180
34%
512$0❌❌✅Y / Y⭐️ 4.3 (26)
Amazing 5-6 bedroom Single Family Home

No image available

$33,832
$223
39%
632$250❌❌❌Y / Y⭐️ 4 (3)
Movie Theater Gem Near Cleveland Clinic & CWRU!

No image available

$98,892
$310
85%
532$175❌❌✅Y / Y⭐️ 5 (38)
Wade Manor-GameRoom, Gym, Office & Fenced Backyard

No image available

$170,755
$591
77%
741$175❌❌✅Y / Y⭐️ 4.9 (119)
Cozy Home By University Circle VA,CC,& Museum

No image available

$57,424
$262
57%
621$189❌❌✅Y / Y⭐️ 5 (14)
Peaceful Place ll

No image available

$14,784
$87
44%
532$30❌❌❌Y / Y⭐️ 5 (3)
The Lincoln Manor I Mins CLE Clinic, UH, CWRU, JCU

No image available

$162,200
$570
77%
5330$185❌❌✅Y / Y⭐️ 5 (5)
5 Bed Monthly Rental Stay, Pet Friendly

No image available

$70,095
$336
57%
537$205❌❌✅Y / Y⭐️ 5 (1)
Cozy 5Bd Home in heart of CLE

No image available

$38,803
$279
38%
531$0❌❌❌Y / Y⭐️ 5 (11)
Large House Near CWRU, CIM, UH, Cleve Clinic

No image available

$39,222
$230
40%
623$185❌❌❌Y / Y⭐️ 5 (4)
Modern Oasis: Office & Yoga Room

No image available

$52,820
$164
88%
527$300❌❌✅Y / Y⭐️ 5 (4)
CoZ 5 Bedroom HomeOnAshbury

No image available

$42,968
$180
63%
524$100❌❌❌Y / Y⭐️ 3 (2)
New Cozy Reno by Cleve Clinic

No image available

$31,110
$250
34%
532$0❌❌❌Y / Y⭐️ 5 (4)
Cleveland Heights Gem: Pet-Friendly, Sleeps 12

No image available

$19,032
$100
52%
512$100❌❌✅Y / Y⭐️ 0 (0)
Comfort&Style at TheCrown’sVilla

No image available

$120,719
$868
38%
631$0❌❌❌Y / Y⭐️ 0 (2)

property-location

2301 Stillman Rd Cleveland Heights, Ohio, 44118

7 bed • 4 bath • 18 guests

Agent

Inquire about this property

Contact Agent

$94,759

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $405/night at 45% occupancy.Projected nightly rate is $333/night at 53% occupancy.

Top 23% of comparables

Top 18% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$56,905

Avg annual revenue

53%

Avg occupancy rate

$290

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

$65k

$115k

$170k

Sign up to see the data on 40 all comparables

$18,952

Profit

Revenue

$94,759

Cleaning

$11,276

Cohost commission

$18,952

Owner payout

$66,331

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

26,500 sqft

Year built:

1912

Size:

6,655 sqft

Type:

SFR

Parking:

2

Heating:

Forced Air Unit

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
2885 Fairfax Rd423,290-28,5121945$0-
2565 Norfolk Rd634,962-21,4201919$550,000-
2558 Fairmount Blvd734,668-22,7631921$775,000-
2961 N Woodland Rd646,108-92,8001914$850,784-
2521 Fairmount Blvd745,392-24,4861920$0-
2517 N Park Blvd546,034-50,9821920$0-
2627 Fairmount Blvd435,860-26,9101920$0-
2257 Coventry Rd734,498-24,7001900$869,000-
2349 Coventry Rd443,276-14,9601920$408,000-
2688 E Overlook Rd544,517-27,0001904$0-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 26,500 sqft
  • Building area: 6,655 sqft
  • Garage: Yes
  • Heating: Forced air unit
  • Pool: No
  • Fireplaces: 2
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: AA
  • Land Use: Residential
  • Parcel Number: 686-04-016
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $158,070
  • County Est. Land Value: $92,500
  • Assessed Land Value: $32,380
  • County Est. Structure Value: $359,100
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
04/19/16$455,000100%Youngjin Yoo, Jeeyoun Yoo
04/26/08$430,000100%Kimberly A Ponsky
02/04/04$370,000129%Christopher L Mastin, Celeste B Mastin
04/23/03$00%United Guaranty Residential Insurance Co
01/16/03$253,334100%Charter One Bank Fsb
05/22/00$00%Edwina M Corpew
11/04/96$107,000100%Grace Unlimited Corp
08/27/96$321,00090%Edwina M Corpren

Ownership

  • Name: Youngjin Yoo
  • Owner Occupied: Yes
  • Owner Mailing Address: 2301 Stillman Rd, Cleveland Heights, OH 44118
  • Years Owned: 103
  • Home Equity: $632,000
  • Mortgage Balance Remaining: $318,000
  • Financed amount: 90%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No