BNBCalc Short Term Rental Cohost Analysis 2750 Coppersmith Avenue, Dayton, OH

4 bed • 2 bath • 12 guests • $264,800

BNB

Calc

Owner income

$36,142

Per year

This Airbnb could earn an additional

$2,433

Per month vs a Long-Term Rental

Annual Revenue range

$50,287 - $107,116

Annual Revenue

$51,631

AirDNA projects $161/night at 56% occupancy ($32,930). Airbtics projects $228/night at 62% occupancy ($51,630). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,213	$50,287	$73,150	$107,116
Occupancy	54%	62%	68%	83%
Nightly Rate	$153	$215	$285	$343

Seasonality (Profit by Month)

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	$41,612	$155	70%	4	2.5	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (170)
Stunning Family-friendly Home near Dayton	$57,951	$233	65%	4	2.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (47)
Salem’s Lot by Lara and Moe	$34,727	$129	68%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (71)
Entertainer Dream-Game Room, WPAFB, Downtown	$61,850	$260	61%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (115)
The Cozy Cape House	$29,292	$109	69%	4	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Spacious Home Quiet Neighborhood easy location	$34,490	$92	98%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (116)
Cheerful 4BR/12BD “Ravishing Ranch”	$91,896	$498	50%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
The Heritage House - Near Wedding Venues & UD	$37,651	$130	68%	4	2.5	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (169)
Greenhaven - A Peaceful Retreat in Historic Oregon	$34,510	$167	54%	4	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Game Room-Deck-Coffee Bar	$70,067	$331	56%	4	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (67)
Dolly's Haven: Dayton 4BR-Game Room-Deck- Firepit	$45,419	$186	65%	4	2	1	$95	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious 4BR/3.5BA Home Near UD, Oregon &DT Dayton	$61,407	$248	65%	4	3.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (261)
Spacious Off-Campus House	$31,408	$165	47%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Beautiful Walnut Home 4bed/2ba private parking	$40,385	$176	61%	4	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (95)
Near Downtown Dayton: Historic South Park Home	$47,015	$191	64%	4	3	2	$124	❌	❌	✅	Y / Y	⭐️ 5 (50)
GORILLA HOUSE DAYTON	$64,689	$313	55%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (112)
Stunning & Unique Country 4-BR home. Wi-Fi and TV.	$57,140	$231	67%	4	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (86)
Tecumseh Cottage Minutes from SR70 and SR75	$42,539	$154	68%	4	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (130)
Beavercreek Beauty w/ Gorgeous Fenced Yard!	$129,966	$427	82%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (75)
The Schoolhouse	$77,424	$286	73%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (24)
Quiet and cozy 4 bed farmhouse. Wi-Fi	$55,078	$203	72%	4	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (56)
Feel at home, 13 mins to Airport, 17 mns to Dayton	$46,714	$229	54%	4	2	3	$70	❌	❌	✅	Y / Y	⭐️ 5 (46)
Historic Haven* spacious luxurious comfort	$40,389	$285	37%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cozy Home in Downtown Tipp City	$39,293	$124	84%	4	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (67)
4 Bedrooms House WiFi Coffee/Tea Kitchen Laundry	$48,164	$153	83%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (131)
Peaceful Luxury Newly Renovated 4 BR with Fire Pit	$16,452	$145	31%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Home away from Home	$61,153	$287	56%	4	2.5	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (22)
Large South Park Oasis	$48,854	$284	47%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
4 Bedroom House - Perfect for a Working Crew	$19,561	$88	59%	4	1	14	$120	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Centrally-located, 4-bedroom home with kitchen	$59,914	$246	64%	4	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (24)
Bright Renovated 4 BDRM Home	$73,507	$340	58%	4	2	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (27)
The Wright Place-4 *Ask about Feb & March Rates	$51,126	$229	61%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Quite Country Home	$51,685	$228	61%	4	2.5	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (36)
Wright at Home: Right by WPAFB, WSU, UD & Mall	$79,564	$320	67%	4	2	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (32)
Spacious 4 bedroom, Sleeps 8 w/ 7 Beds + Parking	$38,632	$114	89%	4	2	4	$247	❌	❌	✅	Y / Y	⭐️ 5 (10)
Beautiful Updates! 4-Beds, 3-Baths Downtown Tipp	$37,750	$191	54%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Big Beautiful House w/ Big Yard and Basement	$21,887	$115	52%	4	3	3	$0	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Big Blue on 4th!	$33,171	$159	57%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Spacious Home in Dayton: 2 Units, 4BR, Sleeps 10	$130,736	$376	95%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)

2750 Coppersmith Ave Dayton, Ohio, 45414

4 bed • 2 bath • 12 guests

Inquire about this property

Contact Agent

Dayton

Zoning

Laws

$51,631

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 56% occupancy.Projected nightly rate is $228/night at 62% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$52,455

Avg annual revenue

62%

Avg occupancy rate

$228

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

$90k

$130k

$10,326

Profit

Revenue

$51,631

Cleaning

$6,963

Cohost commission

$10,326

Owner payout

$36,142

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.38 sqft

Year built:

1975

Size:

2,071 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.38 sqft

Building area: 2,071 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $127

Lot Info

Zoning: -

Land Use: -

Parcel Number: A01213180006

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $254,730

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $264,800

Schools

Middle School: Morton Middle School with 5/10 star rating
High School: Butler High School with 7/10 star rating