BNBCalc Short Term Rental Investment Analysis 3327 Pelham Rd, Ottawa Hills, OH 43606

4 bed • 3 bath • 12 guests • $285,000

BNB

Calc

Annual Revenue

$44,384

Profit (Cash Flow)

$5,709

Cap Rate

8.7%

Annual Revenue

$44,384

AirDNA projects $272/night at 56% occupancy ($55,633). Airbtics projects $196/night at 62% occupancy ($44,384). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,693	$44,549	$56,227	$62,043
Occupancy	54%	61%	69%	73%
Nightly Rate	$134	$177	$265	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King size comfort #2	$33,838	$176	49%	4	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (77)
Cozy 4 bedroom home with 2 king sized beds	$28,278	$132	54%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Bancroft Guest Home - Very Central Location	$61,844	$288	53%	4	2	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (80)
ToledoBnb: EV, Family, Pet Friendly w/ King suite!	$41,512	$140	66%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (52)
4BR/2.5BA Home boasting 2400sqft and Eat-in KTN	$47,587	$197	66%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Home Away From Home: Cheerful 4BR+2BA	$36,160	$130	76%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Spacious house in a cul-de-sac. centrally located	$47,825	$179	73%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Jodore Gem	$59,028	$288	56%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Home Away from Home 6	$38,295	$132	70%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Cozy & Huge house near everything, no cleaning fee	$63,837	$306	57%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

7.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,709	$11,418	$17,127	$22,837	$28,546	$57,092	$171,278
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$299,259	$313,775	$328,555	$343,607	$358,939	$440,108	$863,047

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.48%

Cap Rate

8.74%

Return on Investment

22.35%

3327 Pelham Rd Ottawa Hills, OH, 43606

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,367/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,709

Annual Profit

8.7%

Cap Rate

7.5%

Cash on Cash

$44,384

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 56% occupancy.Projected nightly rate is $196/night at 62% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$45,820

Avg annual revenue

62%

Avg occupancy rate

$196

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

$25k

$40k

$50k

$65k

$5,709

Profit

Revenue

$44,384

Operating Expenses

$19,450

Operating Income

$24,934

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$5,709

$76,300

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$10,750

Closing Costs

$8,550

Total

$76,300

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.48%

Cap Rate

8.74%

Return on Investment

22.35%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$24,009

Your adjusted annual income

$150,000 - $24,009 = $125,991

Taxes on $125,991 (30%)

$37,797

Your old tax bill

$45,000

Your new tax bill

$37,797

Estimated tax savings

$7,203

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -