BNBCalc Short Term Rental Investment Analysis 2359 Elberon Ave Cincinnati OH 45204

1 bed • 2 bath • 3 guests • $301,900

BNB

Calc

Annual Revenue

$18,777

Profit (Cash Flow)

-$17,709

Cap Rate

0.9%

Annual Revenue

$18,777

AirDNA projects $97/night at 53% occupancy ($18,777). Airbtics projects $92/night at 60% occupancy ($20,161). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $97 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,245	$19,201	$32,357	$45,718
Occupancy	45%	60%	78%	86%
Nightly Rate	$65	$83	$109	$140

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Rustic Charm with City Views	$18,475	$76	62%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (91)
NEW Historic, Modern & Beautiful 1 Br Apt	$26,682	$109	63%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (67)
Historic Modern Apt♥6min to Downtown/Steps to Fun!	$20,533	$70	76%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (202)
Ludlow Bungalow II 5 minutes to downtown cincy	$14,587	$55	68%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 4.9 (201)
❤️ 🏙 The View-Stylish Interior- Min to downtwn 🌃 ❤️	$16,186	$81	51%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (124)
Charming 1 Bedroom Upstairs Studio Apt Ludlow KY	$28,117	$103	71%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.9 (316)
♥Historic Home on KY Bourbon Trail!♥Mins 2 Cincy!♥	$18,576	$85	57%	1	1	2	$45	❌	❌	✅	N / Y	⭐️ 4.9 (279)
Cozy Artist's Studio in Beautiful Historic Ludlow	$18,940	$60	78%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Lovely 1BR in Historic Ludlow - Behind the Art Sho	$20,635	$65	79%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Panoramic City View - 5 Minutes from Downtown	$25,121	$111	58%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (191)
The Ludlow Cottage: Minutes from Cincinnati	$26,182	$71	100%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (298)
The New Yorker Apartment - 10 mins from Downtown	$12,856	$50	64%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Cute, Comfy & Close- Small Home	$26,108	$78	85%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (58)
Beautiful Apartment in The Incline District	$12,158	$60	51%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (377)
Lovely 1-bedroom unit just 5 minutes from downtown	$30,430	$96	86%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Cincinnati’s Incline District-2. Minutes to town.	$33,049	$95	94%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (106)
Downtown Views - Minutes to Stadiums & OTR!	$13,896	$116	31%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Historic Apartment Minutes to Downtown Cincy!	$22,324	$70	83%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Newly renovated-Stylish Interior-Min to downtwn	$21,442	$109	50%	1	1	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (14)
⚪️Without Color⚫️ \| Stylish Hilltop, Mins to Dwntwn	$31,647	$140	59%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Tranquil In-Town Garden Carriage House, No pet fee	$24,681	$124	52%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (114)
Teal House. Adorable 1/1 apartment sleeps 4.	$10,848	$73	37%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Serenity Style Living	$14,615	$118	33%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Incredible views in OTR with off-street parking	$19,517	$74	64%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (266)
Studio steps to Soccer and OTR / Downtown	$24,286	$91	70%	1	1	1	$73	❌	❌	✅	N / Y	⭐️ 4.7 (21)
Charming Vintage Duplex Retreat	$12,204	$76	41%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.2 (11)
Charming 1850s Carriage House	$15,568	$66	57%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Newly Renovated Apartment - Minutes from Downtown	$12,743	$92	35%	1	1	2	$40	❌	❌	❌	Y / N	⭐️ 5 (58)
Wonderful 1 bed apartment in the Incline District!	$19,163	$65	78%	1	1	4	$50	❌	❌	❌	N / Y	⭐️ 5 (90)
Historic Ludlow \| Walk to the kids park	$15,179	$50	82%	1	1	1	$87	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
The CRUX Climbing Getaway	$27,639	$143	47%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
Stunning Renovated Church Apartment - 1bd\|1b	$31,282	$241	33%	1	1	2	$60	❌	❌	❌	Y / N	⭐️ 0 (0)
Historic Ludlow \| Quaint Stay Near Ohio River	$22,965	$62	93%	1	1	1	$87	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Perch on A Hill for your visit!	$6,753	$45	41%	1	1	30	$50	❌	❌	✅	Y / Y	⭐️ 4.3 (14)
Exquisite Apartment! 3 MI From Downtown Cincy	$28,855	$146	54%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Raven’s Croft	$13,702	$104	36%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (48)
Great Location! New Apt 3 MI From DT Cincy	$59,484	$189	86%	1	1	100	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Tinyhut	$10,940	$49	61%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (477)

Return Metrics

-23.95% 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)	-$17,709	-$35,418	-$53,127	-$70,836	-$88,545	-$177,090	-$531,271
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$241,520	$241,520	$241,520	$241,520	$241,520	$241,520	$241,520
Down Payment	$60,380	$60,380	$60,380	$60,380	$60,380	$60,380	$60,380
Property Appreciation	$9,057	$18,385	$27,994	$37,891	$48,084	$103,828	$430,890
Total Return	$293,247	$284,867	$276,767	$268,954	$261,439	$228,637	$201,518

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.95%

Cap Rate

0.87%

Return on Investment

-7.69%

2359 Elberon Ave Cincinnati OH 45204 Cincinnati, OH, 45204

1 bed • 2 bath • 3 guests

Purchase Price

Est. $1,448/mo

Inquire about this property

Contact Agent

$301,900

Zestimate

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

$18,777

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $97/night at 53% occupancy ($18,777.19). Airbtics projects $92/night at 60% occupancy ($20,161).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$20,701

Avg annual revenue

60%

Avg occupancy rate

$92

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

$5k

$25k

$40k

$60k

-$17,709

Profit

Revenue

$18,777

Operating Expenses

$16,121

Operating Income

$2,656

Mortgage & Taxes

$20,365

Profit (Cash Flow)

-$17,709

$73,937

Cash Investment

Down Payment

$60,380

Renos & Furnishing

$4,500

Closing Costs

$9,057

Total

$73,937

DSCR Ratio

Weak

0.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.95%

Cap Rate

0.87%

Return on Investment

-7.69%

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

$14,328

Deductible property tax

$2,989

Your total deduction

$83,203

Your adjusted annual income

$150,000 - $83,203 = $66,797

Taxes on $66,797 (30%)

$20,039

Your old tax bill

$45,000

Your new tax bill

$20,039

Estimated tax savings

$24,961

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:

2,222 sqft

Year built:

1890

Size:

1,564 sqft

Type:

SFR

Parking:

Heating:

Yes

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2510 Gabriel Ave	2	2	1,440	-	5,968	1895	$0	-
461 Considine Ave	2	1	1,437	-	6,839	1895	$50,000	-
243 Latta St	-	1	1,472	-	2,500	1897	$82,000	-
711 Neave St	3	1	1,552	-	958	1865	$48,000	-
811 Considine Ave	4	1	1,418	-	4,051	1885	$0	-
250 Park St	-	1	1,408	-	2,625	1905	$0	-
813 Oak St	1	1	1,000	-	1,675	-	$156,000	-
2341 Wilder Ave	2	2	1,968	-	3,049	1900	$21,100	-
777 Summit Ave	4	2	2,668	-	2,744	1880	$330,000	-
462 Considine Ave	3	2	1,774	-	6,752	1894	$400,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 2,222 sqft

Building area: 1,564 sqft

Garage: No

Heating: Yes

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 151-0001-0063-00

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $15,603

County Est. Land Value: $15,900

Assessed Land Value: $5,565

County Est. Structure Value: $28,680

Market Estimate: -