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 Investment Analysis 238 Delaware Avenue, Dayton, OH

4 bed • 1 bath • 12 guests • $47,000

BNB

Calc

Annual Revenue

$74,597

Profit (Cash Flow)

$48,049

Cap Rate

109.0%

Annual Revenue

$74,597

AirDNA projects $149/night at 52% occupancy ($28,299). Airbtics projects $243/night at 61% occupancy ($54,140). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $296 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,475$54,384$77,068$119,956
Occupancy53%64%69%81%
Nightly Rate$152$225$296$395

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
Spacious 4BR Historic Home Near Downtown Dayton

No image available

$40,361
$152
69%
42.51$79❌❌❌Y / Y⭐️ 5 (170)
The Cozy Cape House

No image available

$26,933
$106
65%
422$90❌❌❌Y / Y⭐️ 4.5 (99)
Salem’s Lot by Lara and Moe

No image available

$32,084
$121
67%
421$100❌❌❌Y / Y⭐️ 5 (71)
Greenhaven - A Peaceful Retreat in Historic Oregon

No image available

$31,046
$162
50%
41.51$100❌❌❌Y / Y⭐️ 5 (41)
The Heritage House - Near Wedding Venues & UD

No image available

$36,670
$128
67%
42.51$139❌❌❌Y / Y⭐️ 5 (169)
Spacious 4BR/3.5BA Home Near UD, Oregon &DT Dayton

No image available

$61,698
$254
64%
43.52$199❌❌❌Y / Y⭐️ 5 (261)
Near Downtown Dayton: Historic South Park Home

No image available

$45,514
$187
63%
432$124❌❌✅Y / Y⭐️ 5 (50)
Historic Haven* spacious luxurious comfort

No image available

$37,671
$280
35%
42.52$150❌❌❌Y / Y⭐️ 5 (36)
Spacious Off-Campus House

No image available

$30,240
$166
45%
422$100❌❌❌Y / Y⭐️ 4.5 (31)
Beautiful Walnut Home 4bed/2ba private parking

No image available

$39,713
$173
61%
422$90❌❌❌Y / Y⭐️ 5 (95)
Cheerful 4BR/12BD “Ravishing Ranch”

No image available

$88,293
$498
48%
42.52$100❌❌❌Y / Y⭐️ 5 (28)
Game Room-Deck-Coffee Bar

No image available

$72,348
$390
49%
422$185❌❌✅Y / Y⭐️ 5 (67)
Entertainer Dream-Game Room, WPAFB, Downtown

No image available

$57,670
$255
58%
43.52$250❌❌❌Y / Y⭐️ 5 (115)
Stunning Family-friendly Home near Dayton

No image available

$61,753
$227
71%
42.53$250❌❌✅Y / Y⭐️ 5 (47)
Beavercreek Beauty w/ Gorgeous Fenced Yard!

No image available

$130,793
$440
80%
433$150❌❌✅Y / Y⭐️ 5 (75)
GORILLA HOUSE DAYTON

No image available

$66,245
$315
56%
433$150❌❌✅Y / Y⭐️ 5 (112)
Large South Park Oasis

No image available

$48,854
$284
47%
433$0❌❌✅Y / Y⭐️ 4.7 (30)
4 Bedroom House - Perfect for a Working Crew

No image available

$19,776
$89
59%
4114$120❌❌❌N / Y⭐️ 4.5 (10)
Centrally-located, 4-bedroom home with kitchen

No image available

$54,861
$241
59%
422$130❌❌✅Y / Y⭐️ 5 (24)
Peaceful Luxury Newly Renovated 4 BR with Fire Pit

No image available

$16,452
$145
31%
412$0❌❌❌Y / Y⭐️ 4.7 (40)
Dolly's Haven: Dayton 4BR-Game Room-Deck- Firepit

No image available

$48,815
$191
68%
421$95❌❌❌Y / Y⭐️ 0 (0)
Spacious Home Quiet Neighborhood easy location

No image available

$34,273
$92
98%
422$195❌❌✅Y / Y⭐️ 5 (116)
4 Bedrooms House WiFi Coffee/Tea Kitchen Laundry

No image available

$47,897
$153
82%
422$100❌❌❌Y / Y⭐️ 5 (131)
Home away from Home

No image available

$58,074
$282
54%
42.53$195❌❌✅Y / Y⭐️ 5 (22)
Tecumseh Cottage Minutes from SR70 and SR75

No image available

$42,184
$151
69%
421$150❌✅✅Y / Y⭐️ 5 (130)
Quiet and cozy 4 bed farmhouse. Wi-Fi

No image available

$55,967
$203
73%
412$75❌❌✅Y / Y⭐️ 5 (56)
The Schoolhouse

No image available

$83,085
$295
76%
42.52$100❌❌❌Y / Y⭐️ 5 (24)
Spacious 4 bedroom, Sleeps 8 w/ 7 Beds + Parking

No image available

$34,895
$111
81%
424$247❌❌✅Y / Y⭐️ 5 (10)
Feel at home, 13 mins to Airport, 17 mns to Dayton

No image available

$48,793
$234
55%
423$70❌❌✅Y / Y⭐️ 5 (46)
Stunning & Unique Country 4-BR home. Wi-Fi and TV.

No image available

$56,535
$232
66%
422$75❌❌✅Y / Y⭐️ 5 (86)
Bright Renovated 4 BDRM Home

No image available

$72,252
$346
56%
423$99❌❌❌Y / Y⭐️ 5 (27)
The Wright Place-4 *Ask about Feb & March Rates

No image available

$54,109
$224
66%
432$0❌❌✅Y / Y⭐️ 5 (17)
Spacious Home in Dayton: 2 Units, 4BR, Sleeps 10

No image available

$134,213
$386
95%
43.52$0❌❌❌Y / Y⭐️ 0 (2)
Cozy Home in Downtown Tipp City

No image available

$39,293
$124
84%
421$75❌❌❌Y / Y⭐️ 5 (67)
Quite Country Home

No image available

$55,649
$224
67%
42.52$50❌❌✅Y / Y⭐️ 5 (36)
30 Royal #1 New listing

No image available

$54,571
$177
80%
422$225❌❌❌Y / Y⭐️ 4.5 (21)
Wright at Home: Right by WPAFB, WSU, UD & Mall

No image available

$74,944
$302
67%
423$99❌❌❌Y / Y⭐️ 5 (32)
NEW Luxury Oregon District Home with Heated Pool

No image available

$55,813
$305
50%
41.51$0✅❌❌Y / Y⭐️ 5 (19)

Return Metrics

228.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$48,049$96,098$144,147$192,197$240,246$480,492$1,441,478
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$37,600$37,600$37,600$37,600$37,600$37,600$37,600
Down Payment$9,400$9,400$9,400$9,400$9,400$9,400$9,400
Property Appreciation$1,410$2,862$4,358$5,898$7,485$16,164$67,081
Total Return$96,459$145,960$195,506$245,096$294,732$543,657$1,555,560

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

228.15%

Cap Rate

108.97%

Return on Investment

237.04%

property-location

238 Delaware Ave Dayton, Ohio, 45405

4 bed • 1 bath • 12 guests

Est. $225/mo

Agent

Inquire about this property

Contact Agent

Dayton

Zoning


Laws

1549

Airbnb Investor Score

$48,049

Annual Profit

109.0%

Cap Rate

228.2%

Cash on Cash

$74,597

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $149/night at 52% occupancy ($28,299.1). Airbtics projects $243/night at 61% occupancy ($54,140).

Top 28% of comparables

Top 26% 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.

$53,555

Avg annual revenue

61%

Avg occupancy rate

$243

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

$55k

$95k

$135k

Sign up to see the data on 40 all comparables

$48,049

Profit

Revenue

$74,597

Operating Expenses

$23,378

Operating Income

$51,220

Mortgage & Taxes

$3,170

Profit (Cash Flow)

$48,049

$21,060

Cash Investment

Down Payment

$9,400

Renos & Furnishing

$10,250

Closing Costs

$1,410

Total

$21,060

DSCR Ratio

Strong

16.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

228.15%

Cap Rate

108.97%

Profit (Cummulative)

$48,049

$37,600

$10,250

$1,410

$0

Total Gain

$49,921

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

$2,231

Deductible property tax

$465

Your total deduction

-$41,979

Your adjusted annual income

$150,000 - -$41,979 = $191,979


Taxes on $191,979 (30%)

$57,594

Your old tax bill

$45,000

Your new tax bill

$57,594


Estimated tax savings

-$12,594

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:

7,239 sqft

Year built:

1916

Size:

1,575 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Natural Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 7,239 sqft
  • Building area: 1,575 sqft
  • Garage: Yes
  • Heating: Natural gas
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central Air
  • View: -
  • Parking: Detached, Garage, Two Car Garage
  • Amenities: -
  • Price per square foot: $22

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: R72068060027
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $38,450
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $35,800


Schools

  • High School: Meadowdale High School with 2/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service