BNBCalc Short Term Rental Investment Analysis 25096 Highland Rd, Richmond Heights, OH 44143

3 bed • 2 bath • 9 guests • $299,000

BNB

Calc

Annual Revenue

$28,069

Profit (Cash Flow)

-$9,430

Cap Rate

3.6%

Annual Revenue

$28,069

AirDNA projects $145/night at 53% occupancy ($28,069). Airbtics projects $153/night at 58% occupancy ($32,411). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,198	$32,168	$44,503	$59,861
Occupancy	46%	62%	72%	78%
Nightly Rate	$109	$137	$163	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pet-Friendly Cleveland Area Retreat Near Lake Erie	$47,868	$200	58%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (4)
Spacious Residence near CWRU, Cleveland Clinic, UH	$47,796	$350	36%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
# 07 - Minutes to Hospitals & Universities	$45,338	$175	69%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
ThatLittleBrickHouse 3BR Close to Lake + Hospitals	$26,166	$137	48%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (42)
Home Away From Home \| Beautiful Yard	$44,693	$162	73%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
Remodeled house - Cozy - No pets - CLE 20 min	$27,259	$137	52%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (28)
Huge Family-Friendly Suite w/ Crib & Rocking Chair	$28,519	$106	70%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Cozy 3 Bed: Near Hospitals + Downtown CLE	$17,166	$106	42%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Cozy 3BR \| Family-Friendly, Near Cleveland Clinic	$27,646	$103	68%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Home away from home.	$29,432	$111	71%	3	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Your Home Away From Home	$21,319	$140	39%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (181)
*All-American Home Minutes From Case/UH/Cle Clinic	$24,469	$120	54%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
2/3 bdrm 1st flr Nurses, Professionals, Pets	$30,267	$88	89%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Charming 3 bedroom 2.5 bath home	$38,828	$142	67%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Huge 3BR, Garage Parking; Ideal for Long Term Stay	$24,402	$90	66%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Home like 3bedroom home in SouthEuclid ,Oh	$13,502	$106	32%	3	2	3	$100	❌	❌	✅	N / N	⭐️ 4.5 (38)
First Flr Bdrm & Bath. Quick drive to Hospitals.	$54,927	$169	88%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
CLE’s BEST Fun House \| Pet Friendly \| Games	$56,600	$201	72%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (71)
✨The Tres Experience in Euclid Ohio✨	$9,223	$84	30%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (84)
Color Me Bright Haven \| Pet Friendly \| Sleeps 8	$40,616	$158	66%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Home in Waterloo Arts District	$32,769	$150	57%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (23)
Love! Work! Play! Stay!	$25,012	$109	60%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Color Me Monochrome \| Pet Friendly \| Sleeps 8	$26,662	$110	62%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.4 (9)
Cleveland Heights Suburban Neighborhood Living	$29,613	$135	57%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (278)
South Euclid Haven	$44,570	$208	55%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
King size bed-One side of duplex	$31,096	$133	62%	3	2	1	$30	❌	❌	❌	Y / N	⭐️ 4.8 (61)
Cozy & Comfy, Finished BM/Bar	$33,058	$113	77%	3	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
Cozy Fairytale Getaway: 2BR & Magical Attic	$32,565	$124	64%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Euclid and Babbit Road 3 b 2 b	$31,043	$159	49%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
Spacious Luxury Home 15 Min from DwnTwn Cleveland	$59,971	$392	41%	3	0	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (1)
Charming Old Soul \|Near CLE Clinic \|Long Term Stay	$45,315	$149	78%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
NEW Cozy Home in South Euclid	$39,453	$129	79%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Modern Living on the Lake	$29,994	$109	74%	3	2	6	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Underdog Casino \| Themed \| 3 bedrooms	$41,444	$137	75%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Home Away from Home	$25,674	$87	75%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.4 (19)
Light, Bright, and Clean! Close to it all!	$47,493	$140	89%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (21)

Return Metrics

-12.2% 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)	-$9,429	-$18,859	-$28,288	-$37,718	-$47,147	-$94,295	-$282,887
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$298,540	$298,349	$298,436	$298,808	$299,475	$307,535	$442,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.2%

Cap Rate

3.59%

Return on Investment

3.2%

25096 Highland Rd Richmond Heights, OH, 44143

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

-43

Airbnb Investor Score

-$9,429

Annual Profit

3.6%

Cap Rate

-12.2%

Cash on Cash

$28,069

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $145/night at 53% occupancy.Projected nightly rate is $153/night at 58% occupancy.

Occupancy Rate

Top 68% 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.

$32,622

Avg annual revenue

58%

Avg occupancy rate

$153

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

$45k

$60k

-$9,430

Profit

Revenue

$28,069

Operating Expenses

$17,329

Operating Income

$10,740

Mortgage & Taxes

$20,170

Profit (Cash Flow)

-$9,430

$77,270

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$8,500

Closing Costs

$8,970

Total

$77,270

DSCR Ratio

Weak

0.53

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.2%

Cap Rate

3.59%

Return on Investment

3.2%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$42,089

Your adjusted annual income

$150,000 - $42,089 = $107,911

Taxes on $107,911 (30%)

$32,373

Your old tax bill

$45,000

Your new tax bill

$32,373

Estimated tax savings

$12,627

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:

50,400 sqft

Year built:

1956

Size:

3,020 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
484 Jeannette Dr	3	2	1,538	-	15,200	1960	$205,000	-
25062 Highland Rd	3	2	1,650	-	47,916	1928	$0	735
407 Steven Blvd	3	1	1,670	-	15,675	1961	$0	-
506 Trebisky Rd	3	1	1,910	-	60,984	1939	$0	-
25907 Highland Rd	2	1	820	-	16,125	1951	$219,900	-
446 Hillcrest Dr	3	1	1,998	-	13,440	1957	$185,000	-
487 Karl Dr	3	2	1,499	-	15,000	1959	$226,000	-
489 Karl Dr	3	2	2,226	-	15,000	1959	$202,000	-
25580 Highland Rd	3	2	1,857	-	14,250	1960	$250,000	-
25445 Highland Rd	3	1	2,400	-	26,250	1954	$0	-

Property Details

MLS Status: property-details-mls-status-pending

Property Use: Single Family Residence

Stories: -

Lot size: 50,400 sqft

Building area: 3,020 sqft

Garage: Yes

Heating: Forced air unit

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1

Land Use: Residential

Parcel Number: 662-07-004

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $61,670

County Est. Land Value: $45,400

Assessed Land Value: $15,890

County Est. Structure Value: $130,800

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
01/04/24	$146,000	100%	Ocwen Loan Servicing Llc
04/08/22	$0	0%	U S Bank National Association, Structured Asset Investment Loan Trust
10/09/02	$169,000	85%	Brenda E Morris
04/07/98	$0	0%	Judith L Ponikvar

Ownership

Name: Ocwen Loan Servicing Llc

Owner Occupied: Yes

Owner Mailing Address: 6545 Market Ave N, Canton, OH 08054

Years Owned: 9

Home Equity: $66,000

Mortgage Balance Remaining: $100,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No