BNBCalc Short Term Rental Investment Analysis 2545 Buckhurst Drive, Beachwood, OH

2 bed • 1.5 bath • 4 guests • $417,400

BNB

Calc

Annual Revenue

$35,337

Profit (Cash Flow)

-$11,093

Cap Rate

4.1%

Annual Revenue

$35,337

AirDNA projects $112/night at 65% occupancy ($26,589). Airbtics projects $113/night at 65% occupancy ($26,827). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $129 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,465	$26,748	$36,444	$52,911
Occupancy	55%	67%	78%	83%
Nightly Rate	$89	$105	$123	$167

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fabulous Fairmount Retreat	$40,064	$130	81%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (118)
The House Hotels - Superior Road	$33,005	$136	61%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (51)
Modern Loft ~ Near Cle Clinic ~ Long Stays OK	$26,736	$87	77%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (78)
Charming & Cozy ~ Long-Stays OK ~ Near CLE Clinic	$26,362	$80	83%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (68)
Home in University Heights	$24,746	$85	65%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Historic District 2BR on 2nd Floor near CLE Clinic	$28,794	$89	83%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (163)
Cleveland Upstairs Apt, Close to Everything	$21,179	$81	68%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (99)
Spacious 2BR Apt nr Shaker, Clinic, CWRU, Van Aken	$28,282	$113	67%	2	1	5	$70	❌	❌	❌	Y / Y	⭐️ 5 (25)
Cozy Heights Oasis-Walk to Restaurants	$25,874	$105	64%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (164)
Swanky Mid-Modern Retreat-Walk to Restaurants	$25,245	$105	63%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (52)
Near CLE Clinic - Long term stays accepted	$27,662	$116	63%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (116)
Cozy Heights Getaway-Walk to Restaurants	$27,342	$105	68%	2	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (253)
2BR Apt on 2nd floor nr Clinic, CWRU, Van Aken	$36,698	$129	77%	2	1	12	$70	❌	❌	❌	Y / Y	⭐️ 5 (33)
Classic Meets Contemporary I Minutes to Cle Clinic	$32,733	$129	66%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (62)
Spacious 2Br 1st Floor Apt Near Clinic/CWRU/UH	$32,302	$112	78%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy Condo	$26,718	$75	95%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (94)
Cleveland Height Cabin House	$15,558	$100	39%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
2nd Floor Semi Private Apartment Cleveland Heights	$16,602	$81	56%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (164)
Historic District 2BR on 1st Floor near CLE Clinic	$27,330	$95	74%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (126)
Rose & Rooster: Comfort, Charm & Close to it all	$19,093	$113	45%	2	1	4	$119	❌	❌	✅	Y / Y	⭐️ 5 (11)
House Cleveland Hts OH	$30,437	$252	33%	2	1	4	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Charming & Updated ~Long-Stays OK~ Near CLE Clinic	$55,504	$178	83%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (72)
2-Bedroom University Heights home; 2 Kings	$12,415	$106	32%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Gallery House \| Curated By Local Artists	$20,795	$106	50%	2	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (197)
The Hidden Oasis near CLE Clinic & Downtown	$16,707	$121	35%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (47)
Cozy Cleveland Heights Getaway!	$35,548	$179	53%	2	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (22)
Remodeled Unit Near Clev Clinic	$19,436	$53	98%	2	1	9	$35	❌	❌	❌	N / N	⭐️ 4.5 (18)
Parkside Gem! First floor of duplex, sleeps 4	$25,326	$105	63%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cleveland Clinic, 7 minutes from: Rex2	$25,190	$89	75%	2	1	5	$110	❌	❌	❌	Y / Y	⭐️ 5 (72)
Superhost Cozy Duplex: Relax/No Cleaning Fees!	$20,496	$100	56%	2	1	7	$0	❌	❌	❌	N / Y	⭐️ 4.8 (46)
Extended Stay-First Floor Bed-Minutes to Hospitals	$30,875	$166	50%	2	1	7	$300	❌	❌	✅	Y / Y	⭐️ 0 (2)
South Euclid Home 10 Minutes to Cleveland Clinic	$36,292	$148	67%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cozy Stone Castle 12 min to CWRU!	$18,425	$103	33%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Charming Shaker Heights Unit	$35,581	$102	93%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Charming Cleveland Getaway with Premier Hosting	$34,257	$117	80%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Beautifully Renovated 2Bdrm Cleveland Suburb Condo	$27,836	$90	80%	2	1.5	3	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
3rd Floor 2BR near Clinic, CWRU, UH, Van Aken	$24,317	$81	78%	2	1	10	$60	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cleveland Heights Nature Getaway - Central AC Pets	$28,401	$97	80%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Central Shaker Hts Home - near Downtown Shaker	$28,198	$103	73%	2	1	28	$110	❌	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

-10.83% 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)	-$11,092	-$22,185	-$33,278	-$44,371	-$55,464	-$110,929	-$332,789
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$333,920	$333,920	$333,920	$333,920	$333,920	$333,920	$333,920
Down Payment	$83,480	$83,480	$83,480	$83,480	$83,480	$83,480	$83,480
Property Appreciation	$12,522	$25,419	$38,704	$52,387	$66,480	$143,550	$595,739
Total Return	$418,829	$420,633	$422,825	$425,415	$428,416	$450,020	$680,349

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.83%

Cap Rate

4.08%

Return on Investment

5.4%

2545 Buckhurst Dr Beachwood, Ohio, 44122

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $2,002/mo

Inquire about this property

Contact Agent

$417,400

Zestimate

-35

Airbnb Investor Score

-$11,092

Annual Profit

4.1%

Cap Rate

-10.8%

Cash on Cash

$35,337

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 65% occupancy.Projected nightly rate is $113/night at 65% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$27,157

Avg annual revenue

65%

Avg occupancy rate

$113

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

$40k

$55k

-$11,093

Profit

Revenue

$35,337

Operating Expenses

$18,274

Operating Income

$17,064

Mortgage & Taxes

$28,156

Profit (Cash Flow)

-$11,093

$102,377

Cash Investment

Down Payment

$83,480

Renos & Furnishing

$6,375

Closing Costs

$12,522

Total

$102,377

DSCR Ratio

Weak

0.61

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.83%

Cap Rate

4.08%

Return on Investment

5.4%

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

$19,810

Deductible property tax

$4,132

Your total deduction

$53,324

Your adjusted annual income

$150,000 - $53,324 = $96,676

Taxes on $96,676 (30%)

$29,003

Your old tax bill

$45,000

Your new tax bill

$29,003

Estimated tax savings

$15,997

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:

0.37 sqft

Year built:

1956

Size:

1,733 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.37 sqft

Building area: 1,733 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $240

Lot Info

Zoning: -

Land Use: -

Parcel Number: 74117024

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $291,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $417,400

Schools

Middle School: Beachwood Middle School with 8/10 star rating
High School: Beachwood High School with 7/10 star rating