BNBCalc Short Term Rental Investment Analysis 23497 Hideaway Dr

2 bed • 1 bath • 1 guests • $260,000

BNB

Calc

Annual Revenue

$54,567

Profit (Cash Flow)

$16,255

Cap Rate

13.0%

Annual Revenue

$54,567

AirDNA projects $332/night at 45% occupancy ($54,567). Airbtics projects $150/night at 54% occupancy ($29,584). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 45% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,079	$29,139	$45,933	$56,999
Occupancy	44%	52%	61%	75%
Nightly Rate	$100	$147	$200	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Lake and Sunset Views! Relax & Recharge	$47,004	$202	60%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
The country cottage: with hot tub!!	$40,957	$190	57%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (50)
"Angler" Two Bedroom Log Cabin With Hot Tub	$38,086	$201	50%	2	1	2	$50	❌	✅	❌	N / Y	⭐️ 4.8 (75)
Wonderful 2-Bedroom Cedar Cabin "Whitetail"	$43,718	$201	58%	2	1	2	$50	❌	✅	❌	N / Y	⭐️ 4.8 (75)
Mom & Dad’s Place	$34,067	$97	89%	2	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Sugar Shack Inn	$14,854	$108	33%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
The Cottage on Franklin	$29,027	$102	74%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (36)
The Victorian for Four	$37,286	$175	55%	2	2	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (3)
Grandma's Little House	$12,787	$87	36%	2	1	1	$110	❌	❌	❌	N / Y	⭐️ 4.8 (43)
Birmingham Cabin Hot Tub, Wi-Fi, Pets	$42,600	$245	46%	2	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (3)
Wilmington Cabin, Hot Tub, Wi-Fi, Pets	$32,219	$200	41%	2	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (2)
Richmond Cabin, Hot Tub, Wi-Fi, Pets	$36,642	$200	47%	2	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (3)
The Guest House on Tabor Ridge	$14,150	$98	39%	2	1	1	$20	❌	❌	❌	N / N	⭐️ 4.9 (9)
The Beaver Lodge at Dragonfly Lake	$34,205	$120	76%	2	1	1	$40	❌	❌	❌	N / N	⭐️ 5 (56)
Back roads	$16,095	$85	50%	2	1	1	$30	❌	❌	✅	N / N	⭐️ 5 (5)
Above Town Comfort	$29,543	$101	67%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (132)

Return Metrics

24.6% 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)	$16,254	$32,509	$48,764	$65,019	$81,274	$162,549	$487,647
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,554	$5,266	$8,145	$11,201	$14,446	$33,933	$208,000
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$78,609	$105,609	$133,018	$160,853	$189,132	$337,900	$1,118,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.6%

Cap Rate

12.99%

Return on Investment

40.28%

23497 Hideaway Dr Senecaville, Ohio, 43780

2 bed • 1 bath • 1 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

$54,567

Annual Revenue

BNBCalc predicts this property will get $150 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 70% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

16 Airbnb Comparables

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

$31,452

Avg annual revenue

54%

Avg occupancy rate

$150

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

$35k

$50k

$16,255

Profit

Revenue

$54,567

Operating Expenses

$20,774

Operating Income

$33,794

Mortgage & Taxes

$17,539

Profit (Cash Flow)

$16,255

$66,050

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$6,250

Closing Costs

$7,800

Total

$66,050

DSCR Ratio

Strong

1.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.6%

Cap Rate

12.99%

Return on Investment

40.28%

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

$12,340

Deductible property tax

$2,574

Your total deduction

-$1,393

Your adjusted annual income

$150,000 - -$1,393 = $151,393

Taxes on $151,393 (30%)

$45,418

Your old tax bill

$45,000

Your new tax bill

$45,418

Estimated tax savings

-$418

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:

1977

Size:

696 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
57111 Russell Rd	-	-	0	-	20,473	-	$0	-
57041 Russell Rd	-	1	1,015	-	16,030	1974	$0	-
57177 Russell Rd	-	2	1,144	-	9,453	1997	$0	-
18989 Lashley Rd	-	2	1,586	-	19,036	-	$25,000	-
18663 Lashley Rd	2	-	1,652	-	1,606,275	2020	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: -

Lot size: -

Building area: 696 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 36-00-13-108.000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $41,580

County Est. Land Value: $70,660

Assessed Land Value: $24,730

County Est. Structure Value: $48,140

Market Estimate: -

Ownership

Name: Eleanor Hudson

Owner Occupied: No

Owner Mailing Address: 2776 S Cleveland Massillon Rd, Norton, OH 44203

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No