BNBCalc Short Term Rental Investment Analysis 28344 Chieftain Dr, Logan, OH, 43138

3 bed • 2 bath • 9 guests • $284,700

BNB

Calc

Annual Revenue

$72,662

Profit (Cash Flow)

$30,331

Cap Rate

17.4%

Annual Revenue

$72,662

AirDNA projects $348/night at 58% occupancy ($73,720). Airbtics projects $343/night at 58% occupancy ($72,661). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,376	$70,717	$99,411	$147,336
Occupancy	46%	61%	70%	84%
Nightly Rate	$245	$309	$378	$461

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Box Hop - Hocking Hills	$151,837	$428	93%	3	2	2	$204	❌	✅	✅	Y / Y	⭐️ 5 (456)
Nido Cabin - Close to attractions, Hot Tub, Game Room, Massage Chair	$80,290	$303	70%	3	2	2	$165	❌	✅	✅	Y / Y	⭐️ 5 (101)
Trails End Lodge: Budget Friendly in Hocking Hills	$55,339	$240	63%	3	1.5	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (11)
Lakefront in Logan (In the heart of Hocking Hills)	$68,037	$287	63%	3	2	2	$265	✅	✅	✅	Y / Y	⭐️ 5 (40)
Lake Front Oasis: 3 Bed 2 Ba Cottage on Lake Logan	$79,934	$280	78%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (24)
Bowie Cabin	$68,177	$246	75%	3	2	2	$65	❌	✅	❌	N / Y	⭐️ 5 (80)
Timbercraft Lodge: fishing, firewood provided	$97,782	$525	48%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (30)
Turtle Run: Secluded 6 acre cabin in Hocking Hills	$93,999	$278	90%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
Hawk's Peak - Hocking Hills	$46,614	$199	64%	3	2	1	$0	✅	✅	✅	N / N	⭐️ 5 (39)
Anchor Cottage on Lake Logan	$45,984	$208	58%	3	1.5	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (219)
The Overlook Box Hop - Hocking Hills	$137,567	$470	76%	3	1.5	2	$210	❌	✅	✅	Y / Y	⭐️ 5 (30)
The Twisted U - Hocking Hills	$123,007	$366	91%	3	2	1	$155	❌	✅	❌	Y / Y	⭐️ 5 (61)
Lakeside 71 \| Lakefront Property on Lake Logan	$48,302	$201	64%	3	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (35)
The Barn in Hocking Hills	$59,527	$343	46%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (76)
Beautiful Hocking Hills Lake Front Cabin	$104,312	$408	68%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (12)
‘Blue Heron Cottage’ w/ Game Room, Deck & Hot Tub!	$56,159	$328	45%	3	1	2	$155	❌	✅	❌	Y / Y	⭐️ 4.8 (24)
Renovated Logan Home w/ Pond & Fire Pit	$73,643	$292	67%	3	2	2	$155	❌	❌	❌	N / N	⭐️ 4.5 (17)
Bella Casa Panoramic Lake Views-Hot Tub/Decks-Game	$150,559	$871	46%	3	3	3	$325	✅	✅	❌	Y / Y	⭐️ 0 (2)
Julia's Retreat-Log Cabin in the Heart of Hocking	$35,349	$261	36%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (77)
Aspen - Hocking Hills	$47,551	$203	64%	3	2	1	$0	✅	✅	✅	Y / N	⭐️ 5 (39)
Christine's Chalet cabin at Trickle Creek	$71,178	$368	52%	3	2	2	$190	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Hannah's Hideaway cabin at Trickle Creek	$68,322	$364	50%	3	2	2	$190	❌	✅	❌	Y / Y	⭐️ 5 (14)
Casa Carezza, Pet Friendly	$58,096	$216	73%	3	2	1	$55	❌	✅	✅	Y / Y	⭐️ 5 (11)
Hocking Hills Cabin-private Hot Tub, Hiking, Caves	$51,545	$328	42%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (37)
The Roost cabin Hocking Hills (with WiFi)	$68,199	$244	72%	3	2	2	$150	❌	✅	✅	N / Y	⭐️ 5 (139)
The Hocking Cottage: Hot tub + arcade games	$50,969	$211	66%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (43)
Hummingbird Cabin with Indoor Saltwater Pool	$199,177	$907	60%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (45)
Cabin . Hocking County, private	$54,358	$316	47%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (57)
Rose's Retreat cabin at Trickle Creek	$79,457	$367	58%	3	2	2	$190	❌	✅	❌	Y / Y	⭐️ 5 (3)
Mockingbird Cabin (Hocking Hills area)	$62,074	$424	40%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (39)
King Bed Serenity Retreat Hot Tub/Bar/Game Room	$150,949	$460	85%	3	3	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (121)
Hocking Hills Modern Cottage close to all the fun!	$55,273	$220	65%	3	1.5	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (63)
Hall's Retreat cabin at Trickle Creek	$49,411	$317	41%	3	2	1	$190	❌	✅	❌	Y / Y	⭐️ 5 (4)
Two Trees - A Unique Custom Cabin	$56,965	$272	54%	3	2	1	$125	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
Farm House in Heart of Hocking Hills	$37,187	$284	35%	3	1.5	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (151)
Deer Hill -Hocking Hills Cozy Retreat	$31,961	$255	34%	3	3	1	$15	❌	❌	❌	Y / Y	⭐️ 4.4 (10)
Lake Escape #2 in Hocking Hills	$39,048	$227	47%	3	1	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Escape to Trails End Cabin	$111,600	$363	84%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)

Return Metrics

40.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,330	$60,661	$90,991	$121,322	$151,653	$303,306	$909,919
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$227,760	$227,760	$227,760	$227,760	$227,760	$227,760	$227,760
Down Payment	$56,940	$56,940	$56,940	$56,940	$56,940	$56,940	$56,940
Property Appreciation	$8,541	$17,338	$26,399	$35,732	$45,345	$97,912	$406,341
Total Return	$323,571	$362,699	$402,091	$441,755	$481,698	$685,919	$1,600,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.99%

Cap Rate

17.39%

Return on Investment

56.32%

28344 Chieftain Dr Logan, Ohio, 43138

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,366/mo

Inquire about this property

Contact Agent

$284,700

Zestimate

Logan

Guide

Zoning

Guide

Laws

224

Airbnb Investor Score

$30,330

Annual Profit

17.4%

Cap Rate

41.0%

Cash on Cash

$72,662

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $348/night at 58% occupancy.Projected nightly rate is $343/night at 58% occupancy.

Occupancy Rate

Top 56% 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.

$74,966

Avg annual revenue

58%

Avg occupancy rate

$343

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

$30k

$85k

$140k

$200k

$30,331

Profit

Revenue

$72,662

Operating Expenses

$23,126

Operating Income

$49,536

Mortgage & Taxes

$19,205

Profit (Cash Flow)

$30,331

$73,981

Cash Investment

Down Payment

$56,940

Renos & Furnishing

$8,500

Closing Costs

$8,541

Total

$73,981

DSCR Ratio

Strong

2.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.99%

Cap Rate

17.39%

Return on Investment

56.32%

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

$13,512

Deductible property tax

$2,819

Your total deduction

-$953

Your adjusted annual income

$150,000 - -$953 = $150,953

Taxes on $150,953 (30%)

$45,286

Your old tax bill

$45,000

Your new tax bill

$45,286

Estimated tax savings

-$286

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:

0.36 sqft

Year built:

1935

Size:

1,656 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.36 sqft

Building area: 1,656 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air

View: -

Parking: 1 Off Street, 2 Off Street

Amenities: Electric Range

Price per square foot: $171

Lot Info

Zoning: -

Land Use: -

Parcel Number: 02000145.0100

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $202,140

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $284,700

Schools

High School: Logan High School with 6/10 star rating