BNBCalc Short Term Rental Rental Arbitrage Analysis 3064 W 103rd St, Cleveland, OH, 44111

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

tcwinch@gmail.com

Annual Revenue

$54,933

Profit (Cash Flow)

$20,191

Cash on Cash Return

190.5%

Annual Revenue

$54,933

AirDNA projects $158/night at 57% occupancy ($32,893). Airbtics projects $204/night at 57% occupancy ($42,470). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,190	$40,530	$57,842	$80,358
Occupancy	50%	57%	64%	73%
Nightly Rate	$130	$184	$235	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Disney House in Cleveland AND Game Room!	$29,187	$111	65%	4	2.5	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (16)
The Disney House in Cleveland plus Game Room!	$28,205	$109	64%	4	2.5	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Lakewood Entire Home! Sleeps 10!	$57,519	$216	69%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (37)
Spacious 4BR Lakewood Home, Near Cleveland	$54,202	$236	59%	4	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (12)
Fun Modern 4 beds Single Family	$28,939	$119	58%	4	2.5	1	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
The Queen Anne at Gordon Square	$27,979	$102	73%	4	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (84)
Lakewood Belle: Family-Friendly Close To Downtown	$35,275	$180	51%	4	1.5	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (56)
Spacious Cleveland Home with Arcade Games	$30,130	$150	50%	4	2	1	$134	❌	❌	✅	Y / Y	⭐️ 5 (118)
Miracle on 54th Street \| Modern & Industrial	$90,363	$470	51%	4	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (90)
Chic Family Retreat in Cleveland	$37,719	$162	60%	4	2	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (94)
Believeland Bungalow-Bball Hoop/Office/5 min to DT	$42,453	$136	77%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (81)
Cozy Chic Lakewood Home	$53,143	$220	66%	4	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (84)
Imaginative 4-bedroom wonder in heart of Ohio City	$50,253	$238	57%	4	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
OhioCity, Zoo,Westside Market,Downtown,Rock Hall	$39,250	$191	53%	4	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (152)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Upper	$23,776	$117	53%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
The House Hotels-5 Mins from Downtown-W45th1 Lower	$17,643	$130	35%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
Urban Lake House - Near Downtown, 6 Beds/2500sqft!	$46,747	$275	45%	4	2	2	$145	❌	❌	✅	Y / N	⭐️ 5 (40)
The OC Estate	$42,866	$196	55%	4	2.5	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (154)
Classic stay 4	$29,155	$113	60%	4	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (83)
Historical Ohio City House w/ back Farmhouse unit!	$52,016	$272	50%	4	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (4)
NEAR Ohio City,Downtown,Tremont,Cavs,Browns,Clinic	$31,046	$135	60%	4	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Cleveland Coffee House	$35,646	$262	36%	4	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (78)
The Bamboo Haus - Mid Century Home in Ohio City	$60,045	$325	50%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (138)
Luxury 4 Bed, 3 Bath Home in Prime Ohio City	$30,661	$159	52%	4	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (245)
Inn Lakewood	$38,932	$206	51%	4	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (36)
Large 4 Bedroom Renovated With Hot Tub & Game Room	$57,494	$198	76%	4	1.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (74)
Nest On Vestry- CLE Themed - Unbeatable Proximity	$30,647	$121	62%	4	2.5	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (283)
Family Friendly* King Bed * 2 Full Baths * Firepit	$40,275	$171	61%	4	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (112)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Lower	$20,180	$117	45%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Spice of Life: CLE Oasis	$34,612	$131	69%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
The Chatham Manor \| Chef's Kitchen \| Hot Tub	$68,952	$288	63%	4	2.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (107)
Chic Modern \| Sleeps 8 \| Walk to Lake, Bars & Eats	$41,258	$235	46%	4	1	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (29)
Large Ohio City Apartment near Downtown CLE	$19,774	$114	43%	4	2	1	$129	❌	❌	✅	Y / Y	⭐️ 5 (153)
The Lucky Duck-Central Modern Villa in Cle	$55,895	$164	85%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (265)
Sweet Dreams @ Kamms Corner - 4 bed + Den by Parks	$26,337	$206	32%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (59)
Rare Luxury Penthouse Downtown Cleveland	$121,653	$734	44%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
Large Renovated 4 Bedroom With a Hot Tub!	$52,091	$186	73%	4	3	1	$144	❌	✅	✅	Y / Y	⭐️ 5 (24)
4-BR Retreat Near Lake & Downtown	$33,844	$182	48%	4	1.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (57)
Large Modern✨Home near DowntownCleveland/LakeErie!	$49,279	$222	58%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Large 4 Bedroom Recently Renovated W/ Hot Tub!	$85,025	$297	75%	4	2	1	$141	❌	✅	✅	Y / Y	⭐️ 5 (23)

Return Metrics

190.48% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,191	$40,382	$60,574	$80,765	$100,957	$201,914	$605,743
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$20,191	$40,382	$60,574	$80,765	$100,957	$201,914	$605,743

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

190.48%

Payback Period Days

191

Return on Investment

190.48%

3064 W 103rd St Cleveland, Ohio, 44111

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$54,933

Annual Revenue

BNBCalc predicts this property will get $204 per night with 57% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$43,761

Avg annual revenue

57%

Avg occupancy rate

$204

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

$50k

$85k

$125k

$20,191

Profit

Revenue

$54,933

Operating Expenses

$19,141

Operating Income

$35,791

Net Effective Rent

$15,600

Profit (Cash Flow)

$20,191

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

190.48%

Payback Period Days

191