Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 256 E Legend Ct, Highland Heights, OH 44143

5 bed • 3 bath • 15 guests • $639,000

BNB

Calc

Annual Revenue

$50,404

Profit (Cash Flow)

-$12,934

Cap Rate

4.7%

Annual Revenue

$50,404

AirDNA projects $200/night at 69% occupancy ($50,403). Airbtics projects $282/night at 60% occupancy ($61,799). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $200 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,259$53,014$102,667$160,666
Occupancy47%55%79%89%
Nightly Rate$173$257$348$484

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
$110,610
$535
56%
552$125❌❌❌Y / Y⭐️ 5 (94)
$42,642
$161
70%
532$80❌❌❌Y / Y⭐️ 4.8 (48)
$41,379
$135
77%
521$170❌❌✅Y / Y⭐️ 4.7 (112)
$34,894
$168
55%
521$100❌❌❌N / Y⭐️ 4.7 (65)
$51,991
$368
37%
631$199✅❌✅Y / Y⭐️ 5 (9)
$66,612
$350
52%
533$0❌❌❌Y / Y⭐️ 4.8 (18)
$26,214
$170
41%
5210$250❌❌❌Y / Y⭐️ 4.8 (25)
$31,796
$246
35%
533$95❌❌❌N / N⭐️ 5 (14)
$93,718
$299
82%
532$295❌✅✅Y / Y⭐️ 5 (8)
$100,204
$324
80%
541$175❌❌✅Y / Y⭐️ 5 (25)
$46,198
$187
66%
521$100❌❌❌N / N⭐️ 4.5 (26)
$34,049
$100
92%
521$105❌❌✅Y / Y⭐️ 3.6 (6)
$142,678
$526
72%
642$150❌❌✅Y / Y⭐️ 4.8 (96)
$49,757
$194
65%
632$220❌❌✅Y / Y⭐️ 4.8 (9)
$57,153
$423
36%
632$250❌❌❌Y / Y⭐️ 5 (8)
$48,425
$212
55%
621$145❌❌✅Y / Y⭐️ 5 (2)
$23,402
$139
46%
5330$250❌❌❌Y / Y⭐️ 4.4 (24)
$129,840
$399
84%
631$240❌❌✅Y / Y⭐️ 5 (1)
$40,059
$199
55%
532$0❌❌✅Y / Y⭐️ 4.8 (7)
$141,642
$450
86%
532$65❌❌✅Y / Y⭐️ 5 (47)
$38,401
$123
77%
541$145❌❌✅Y / Y⭐️ 4.9 (53)
$111,322
$284
100%
621$299❌❌✅Y / Y⭐️ 5 (1)
$52,964
$268
54%
623$0❌❌❌Y / Y⭐️ 0 (0)
$33,974
$182
51%
521$0❌❌❌Y / Y⭐️ 5 (9)
$52,603
$279
51%
542$125✅❌❌Y / Y⭐️ 5 (24)
$96,599
$318
83%
532$0✅✅❌Y / Y⭐️ 0 (14)
$32,260
$110
73%
521$110❌❌✅Y / Y⭐️ 0 (0)
$98,820
$500
54%
521$0❌❌✅Y / Y⭐️ 0 (2)
$77,299
$220
96%
533$0❌❌❌Y / Y⭐️ 0 (1)
$41,973
$126
91%
522$0❌❌✅Y / Y⭐️ 5 (1)

Return Metrics

-8.09% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,933-$25,867-$38,801-$51,734-$64,668-$129,337-$388,011
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$511,200$511,200$511,200$511,200$511,200$511,200$511,200
Down Payment$127,800$127,800$127,800$127,800$127,800$127,800$127,800
Property Appreciation$19,170$38,915$59,252$80,200$101,776$219,762$912,020
Total Return$645,236$652,047$659,451$667,465$676,107$729,425$1,163,008

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.09%

Cap Rate

4.72%

Return on Investment

7.83%

property-location

256 E Legend Ct Highland Heights, OH, 44143

5 bed • 3 bath • 15 guests

Est. $3,065/mo

Agent

This property is for sale!

Contact Agent

-22

Airbnb Investor Score

-$12,933

Annual Profit

4.7%

Cap Rate

-8.1%

Cash on Cash

$50,404

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $200/night at 69% occupancy.Projected nightly rate is $282/night at 60% occupancy.

Top 39% of comparables

Top 63% of comparables

Seasonality

Sign up to view the full seasonality chart

34

Airbnb Comparables

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

$61,576

Avg annual revenue

60%

Avg occupancy rate

$282

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

$20k

$60k

$100k

$145k

Sign up to see the data on 34 all comparables

-$12,934

Profit

Revenue

$50,404

Operating Expenses

$20,232

Operating Income

$30,171

Mortgage & Taxes

$43,105

Profit (Cash Flow)

-$12,934

$159,720

Cash Investment

Down Payment

$127,800

Renos & Furnishing

$12,750

Closing Costs

$19,170

Total

$159,720

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.09%

Cap Rate

4.72%

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

$30,328

Deductible property tax

$6,326

Your total deduction

$77,998

Your adjusted annual income

$150,000 - $77,998 = $72,002

Taxes on $72,002 (30%)

$21,601

Your old tax bill

$45,000

Your new tax bill

$21,601

Estimated tax savings

$23,399

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:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -