BNBCalc Short Term Rental Investment Analysis 3488 Kersdale Rd, Pepper Pike, OH 44124

4 bed • 3 bath • 12 guests • $875,000

BNB

Calc

Annual Revenue

$60,554

Profit (Cash Flow)

-$20,023

Cap Rate

4.5%

Annual Revenue

$60,554

AirDNA projects $281/night at 59% occupancy ($60,553). Airbtics projects $198/night at 60% occupancy ($43,390). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $281 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,290	$41,163	$66,760	$91,989
Occupancy	48%	61%	73%	80%
Nightly Rate	$133	$179	$244	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautifully Renovated, Luxury Home in Beachwood OH	$62,283	$303	55%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Beautiful spacious 4 bedroom with large backyard	$30,619	$112	71%	4	1	2	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (95)
Cozy Home Away From Home	$37,666	$136	69%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
The Intercontinental at University Heights	$34,265	$224	40%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
4Bed/2Bath Full House in Cleveland Heights	$16,912	$92	44%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Renovated Home Near Dt & Cleveland Clinic-King Bed	$55,417	$198	74%	4	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Family friendly home near Clinic & Colleges	$60,713	$245	64%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Magic Manor	$33,633	$115	76%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Cheerful Retreat close to Colleges &Hospitals	$50,042	$214	62%	4	2	3	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Luxury home away from home in Solon	$80,729	$403	54%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Family/pet-friendly vintage Cleveland Heights home	$43,603	$144	80%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Updated & spacious Ranch w yard	$35,110	$151	61%	4	2	2	$129	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
The Heart of Cleveland Heights	$27,117	$92	75%	4	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
The 5570 Experience!	$13,104	$101	31%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$31,013	$181	46%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (54)
Nice & Cozy Single Family Home. 6•Beds	$43,012	$226	52%	4	2	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (54)
Charming, centrally located 4 br	$27,835	$121	60%	4	1	5	$150	❌	❌	❌	Y / N	⭐️ 5 (4)
Work Friendly Renovated Home in University Heights	$76,716	$234	86%	4	4	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Spacious Home Near Downtown, Little Italy, Clinic	$39,203	$156	65%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
Hickory House - Suburban Oasis	$72,076	$384	50%	4	2	14	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (27)
Enjoy, Energize, Eclectic!	$31,483	$124	66%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Moxie House Cleveland	$23,691	$140	45%	4	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (5)
Entire Cleveland Heights Remodeled Home!	$22,150	$89	68%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (148)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$71,172	$258	73%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Charming University Heights Getaway	$29,809	$98	76%	4	2	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Outpatient Bungalow with First Fl Bed/Bath	$37,068	$211	48%	4	1	5	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Elegant Luxury - Huge Back Yard - Open Living Area	$60,901	$255	64%	4	5	30	$190	❌	❌	❌	Y / Y	⭐️ 5 (7)
House in the Heights 4br close to Downtown	$36,032	$178	55%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
4BR/2BA 2-Story near Van Aken and CLE clinic	$35,558	$181	53%	4	2	5	$175	❌	❌	✅	Y / Y	⭐️ 5 (4)
First Floor Bed/Bath Cleve Clinic Outpatient Home	$85,345	$262	89%	4	2	5	$400	❌	❌	✅	Y / Y	⭐️ 5 (1)
Trendy Chagrin Falls Retreat w/hot tub & huge deck	$81,761	$500	43%	4	2	1	$300	❌	✅	✅	Y / Y	⭐️ 4.5 (10)
CLE Hts Historic Home	$38,742	$145	73%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Safe & Quiet area nr John Carroll Kitchenette Only	$25,262	$137	48%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Home in Shaker, OH 1Min Walk Onaway Rapid Station	$42,786	$334	35%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Hideaway in the Heights!	$48,701	$175	66%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cleve Clinic Outpatient Home w/ Fenced-in Backyard	$54,476	$244	61%	4	2	7	$400	❌	❌	✅	Y / Y	⭐️ 4 (2)
Perfect Cleveland Retreat	$96,909	$304	85%	4	3	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (26)
Family friendly Funcaytion in CLE	$18,246	$125	38%	4	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Home 4 now! - Cleveland Heights	$22,980	$161	39%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Beautiful house close to CWRU, CCF & UH	$65,010	$191	93%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

-9.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,022	-$40,045	-$60,068	-$80,091	-$100,114	-$200,229	-$600,688
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000	$700,000
Down Payment	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000	$175,000
Property Appreciation	$26,250	$53,287	$81,136	$109,820	$139,364	$300,926	$1,248,854
Total Return	$881,227	$888,241	$896,067	$904,728	$914,250	$975,697	$1,523,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.44%

Cap Rate

4.45%

Return on Investment

6.99%

3488 Kersdale Rd Pepper Pike, OH, 44124

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,197/mo

This property is for sale!

Contact Agent

-28

Airbnb Investor Score

-$20,022

Annual Profit

4.5%

Cap Rate

-9.4%

Cash on Cash

$60,554

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $281/night at 59% occupancy.Projected nightly rate is $198/night at 60% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$44,978

Avg annual revenue

60%

Avg occupancy rate

$198

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

$10k

$40k

$70k

$100k

-$20,023

Profit

Revenue

$60,554

Operating Expenses

$21,552

Operating Income

$39,002

Mortgage & Taxes

$59,025

Profit (Cash Flow)

-$20,023

$212,000

Cash Investment

Down Payment

$175,000

Renos & Furnishing

$10,750

Closing Costs

$26,250

Total

$212,000

DSCR Ratio

Weak

0.66

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.44%

Cap Rate

4.45%

Return on Investment

6.99%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$108,191

Your adjusted annual income

$150,000 - $108,191 = $41,809

Taxes on $41,809 (30%)

$12,543

Your old tax bill

$45,000

Your new tax bill

$12,543

Estimated tax savings

$32,457

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -