BNBCalc Short Term Rental Investment Analysis 33107 Township Road 325, Killbuck, OH

4 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$60,134

Profit (Cash Flow)

$34,676

Cap Rate

9.7%

Annual Revenue

$60,134

AirDNA projects $223/night at 49% occupancy ($39,910). Airbtics projects $294/night at 56% occupancy ($60,133). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $294 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,289	$55,196	$88,563	$144,524
Occupancy	43%	57%	68%	77%
Nightly Rate	$195	$260	$350	$505

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New7/20/2023 Cedar Brook Cabin	$114,386	$391	77%	4	2	1	$160	❌	✅	✅	Y / Y	⭐️ 4.8 (27)
Secluded Holmes County Farmouse with fishing	$47,076	$191	66%	4	2	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (87)
Quiet Country Cabin with Hot Tub	$77,737	$257	82%	4	2	1	$55	❌	✅	❌	Y / Y	⭐️ 5 (137)
Family-Friendly Warsaw Cabin w/ Deck & Fireplace!	$116,708	$430	73%	4	3	2	$227	❌	❌	❌	Y / Y	⭐️ 5 (67)
Miller's Family Hideaway Retreat	$54,874	$319	47%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (10)
Dogwood Retreat	$38,217	$229	44%	4	3.5	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Outback Lodge	$78,081	$361	57%	4	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (87)
The Mohican Cabin @ The Mohican Treehouse Resort	$119,902	$520	63%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Walhonding Cabin @ The Mohicans Treehouse Resort	$97,960	$505	53%	4	1.5	1	$0	❌	❌	✅	N / Y	⭐️ 5 (36)
Luxury 4 Bedroom A-Frame with Hot Tub	$126,417	$384	89%	4	2	1	$95	❌	✅	❌	Y / Y	⭐️ 5 (57)
Downtown Historic Craftsman Home	$39,965	$230	47%	4	2	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (82)
Honey Pine Lodge- Entire home sleeps 14 plus.	$143,021	$505	77%	4	4.5	2	$50	✅	✅	✅	Y / Y	⭐️ 5 (166)
Ruth’s Inn nestled in Amish country, Berlin, OH	$53,920	$191	76%	4	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (401)
Maple Street Hideaway \| Home in downtown Berlin	$50,912	$265	52%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (22)
Estate on Market	$64,669	$226	78%	4	3.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
Whitetail Ridge Cabin, Sleeps 10	$49,991	$285	47%	4	2.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (53)
Log Cabin Lodge with Indoor Pool	$83,158	$347	65%	4	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (32)
Maple Leaf Cabin	$47,348	$190	66%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (50)
A cozy, relaxing cottage in Ohio's Amish country.	$32,811	$150	58%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (89)
Private Cabin w/Hot Tub. Peaceful tranquility	$48,407	$195	63%	4	2.5	1	$210	❌	✅	❌	Y / Y	⭐️ 5 (86)
Woodland Serenity	$66,585	$265	65%	4	3	2	$109	❌	❌	❌	Y / Y	⭐️ 5 (17)
Amish country Farmhouse	$32,768	$288	30%	4	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
Peaceful Cottage in the Heart of Amish Country!	$51,675	$258	54%	4	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Game Room \| Pet Friendly \| Mohican River-View	$70,943	$328	58%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Twin Oaks	$35,120	$181	51%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (43)
Our Place	$27,329	$131	57%	4	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (211)
Beautiful Secluded Cabin	$40,358	$245	43%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Large Renovated Historical House on Mohican Strip	$25,090	$171	37%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
Family-friendly Home with large backyard & game Rm	$50,377	$186	74%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Backyard Oasis in Amish Country	$41,574	$307	37%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
The cozy cabin in the woods-	$64,145	$254	69%	4	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (34)
The Pearl Getaway	$20,067	$154	34%	4	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
The Dwelling \| Rooftop Terrace w/ VIEWS + Fire Pit	$90,095	$362	68%	4	4	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (7)
4BR-Beautiful Historic Home	$27,261	$196	38%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Stone Haven nestled on 23 beautiful acres!	$37,814	$252	41%	4	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Mohican Valley Retreat	$50,820	$262	53%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Farm House 1/2 Mile from Woodbury Wildlife Area	$60,787	$201	82%	4	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (0)

Return Metrics

33.83% 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)	$34,676	$69,352	$104,029	$138,705	$173,381	$346,763	$1,040,291
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$446,676	$493,712	$541,119	$588,909	$637,091	$884,330	$2,011,196

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.83%

Cap Rate

9.65%

Return on Investment

57.74%

33107 Township Rd 325 Killbuck, Ohio, 44637

4 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

117

Airbnb Investor Score

$161

Annual Profit

9.7%

Cap Rate

33.8%

Cash on Cash

$60,134

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 49% occupancy.Projected nightly rate is $294/night at 56% occupancy.

Occupancy Rate

Top 51% 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.

$60,248

Avg annual revenue

56%

Avg occupancy rate

$294

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

$34,676

Profit

Revenue

$60,134

Operating Expenses

$21,497

Operating Income

$38,636

Mortgage & Taxes

$3,960

Profit (Cash Flow)

$34,676

$90,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,500

Total

$90,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.83%

Cap Rate

9.65%

Return on Investment

57.74%

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

$21,600

Deductible property tax

$3,960

Your total deduction

$32,038

Your adjusted annual income

$150,000 - $32,038 = $117,962

Taxes on $117,962 (30%)

$35,389

Your old tax bill

$45,000

Your new tax bill

$35,389

Estimated tax savings

$9,611

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com