30320 Miles Rd Solon, Ohio, 44139-1238
4 bed • 2 bath • 12 guests
Est. $2,578/mo

Inquire about this property
Contact Agent
$537,400
Zestimate
$91,010
Annual Revenue
This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $180/night at 49% occupancy.Projected nightly rate is $220/night at 65% occupancy.
Top 81% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$58,386
Avg annual revenue
65%
Avg occupancy rate
$220
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$90k
Sign up to see the data on 10 all comparables
$29,247
Profit
Revenue
$91,010
Operating Expenses
$25,511
Operating Income
$65,499
Mortgage & Taxes
$36,251
Profit (Cash Flow)
$29,247
$134,102
Cash Investment
Down Payment
$107,480
Renos & Furnishing
$10,500
Closing Costs
$16,122
Total
$134,102
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.8%
Cap Rate
12.18%
STR Tax Calculator (USA)
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
$25,506
Deductible property tax
$5,320
Your total deduction
$34,660
Your adjusted annual income
$150,000 - $34,660 = $115,340
Taxes on $115,340 (30%)
$34,602
Your old tax bill
$45,000
Your new tax bill
$34,602
Estimated tax savings
$10,398
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:
29,051 sqft
Year built:
1956
Size:
4,507 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
31525 Cheswick Pl | 4 | 3 | 2,308 | - | 15,540 | 1976 | $350,000 | - |
5070 Crofton Ave | 5 | 4 | 3,151 | - | 24,001 | 1991 | $773,000 | - |
5062 Lansdowne Dr | 3 | 5 | 2,948 | - | 15,486 | 1979 | $418,000 | 21 |
5225 Park Side Trl | 3 | 2 | 1,874 | - | 17,000 | 1981 | $0 | - |
30520 Miles Rd | 4 | 3 | 2,002 | - | 25,640 | 1975 | $0 | - |
5104 Stansbury Dr | 3 | 3 | 2,359 | - | 15,681 | 1978 | $462,000 | 21 |
31550 Cheswick Pl | 3 | 2 | 3,236 | - | 14,773 | 1977 | $375,300 | 152 |
31475 Cheswick Pl | 4 | 3 | 4,092 | - | 13,825 | 1977 | $425,750 | 46 |
5053 Stansbury Dr | 4 | 3 | 4,132 | - | 15,681 | 1978 | $445,900 | - |
5048 Stansbury Dr | 4 | 3 | 4,577 | - | 13,939 | 1978 | $500,000 | 32 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 29,051 sqft
- Building area: 4,507 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1-D
- Land Use: Residential
- Parcel Number: 951-42-022
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $111,730
- County Est. Land Value: $60,500
- Assessed Land Value: $21,180
- County Est. Structure Value: $258,700
Market Estimate: $509,011
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
08/03/22 | $289,850 | 94% | Bogdan Kovalov, Yullia Mendaliuk |
Ownership
- Name: Bogdan Kovalov
- Owner Occupied: Yes
- Owner Mailing Address: 30320 Miles Rd, Solon, Oh 44139
- Years Owned: 21
- Home Equity: $232,300
- Mortgage Balance Remaining: $32,000
- Financed amount: 94%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No