BNBCalc Short Term Rental Investment Analysis 3595 Harvey Ave, Cincinnati, OH, 45229

3 bed • 3 bath • 9 guests • $130,000

BNB

Calc

Annual Revenue

$38,099

Profit (Cash Flow)

$10,696

Cap Rate

15.0%

Annual Revenue

$38,099

AirDNA projects $150/night at 40% occupancy ($21,914). Airbtics projects $183/night at 57% occupancy ($38,098). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 57% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,939	$40,101	$56,908	$69,091
Occupancy	49%	59%	68%	71%
Nightly Rate	$137	$172	$214	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Blue Bungalow	$31,050	$132	62%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Beautiful Cincinnati home near UC Hospital and Zoo	$33,724	$125	70%	3	2.5	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (103)
The Dixmont	$38,100	$188	51%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious and Modern 3BR near Downtown/Walnut Hills	$31,052	$143	53%	3	2	1	$118	❌	❌	✅	Y / Y	⭐️ 5 (82)
Bright and Sunlit 3 Bdrm 2 Bath	$41,348	$161	68%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (54)
Cincinnati house near Zoo, hospital and university	$39,793	$155	68%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
Comfy Nest-mins from UC, Hospital, Zoo, DT & OTR	$23,232	$138	45%	3	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (88)
City Sanctuary	$32,637	$107	70%	3	2.5	1	$161	❌	❌	❌	Y / Y	⭐️ 5 (42)
Charming Urban Retreat - Near UC, Med Centers, OTR	$47,218	$199	60%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Entire Home in the PERFECT Location! UC & Downtown	$48,573	$171	75%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (135)
Aileen's hide-away; Cheerful 3Bdr in central Cincy	$29,508	$124	59%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Modern House in Clifton Gaslight	$56,570	$284	53%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Historic Charm Meets Modern Comfort-3BR Mt. Auburn	$42,448	$151	71%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern Townhouse steps to Eden Park	$23,260	$124	46%	3	2.5	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (116)
Cleneay #2, Private 3 Bed near Xavier & Downton	$22,572	$68	78%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (90)
Cleneay #1, Private 3 Bed near Xavier & Downton	$20,713	$70	69%	3	1	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (53)
Cincy Comfort Retreat	$33,299	$100	77%	3	3.5	1	$243	❌	❌	❌	Y / Y	⭐️ 5 (51)
River View Retreat #2	$94,598	$522	49%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (6)
The Queen City Grand	$35,732	$180	50%	3	1.5	1	$87	❌	❌	✅	Y / Y	⭐️ 5 (80)
Cincinnati Art House	$31,469	$147	57%	3	2.5	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (69)
Clifton Scenic Lodge: Hot Tub, Patio/Yard, Parking	$30,795	$170	42%	3	1.5	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (167)
The Home on South Madison \| Cincy!	$40,065	$181	56%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (125)
The OTR Paramount Penthouse	$57,720	$231	64%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (117)
⚡️Harry's Enchanted Stay! - Arcade & Karaoke	$56,595	$212	71%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Stylish home with amazing views of downtown!	$40,724	$163	61%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (91)
Centrally Located Cozy Ranch Home - (Entire Home)	$23,061	$95	62%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
StayFindlayMarket \| Cincinnati	$57,431	$246	60%	3	2.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (85)
House On The Hill \| OTR \| Cincinnati	$35,395	$234	37%	3	3.5	1	$168	❌	❌	✅	Y / Y	⭐️ 5 (85)
Historic Single-Family Home in Downtown Cincinnati	$29,793	$144	54%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (222)
City View Oasis: Prime Location, Parking, AC &Wifi	$37,354	$189	53%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (103)
Private 3br Findlay Market Apt 1	$47,193	$184	68%	3	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (77)
Spacious Home: Walk to Everything & FREE Parking	$31,154	$173	47%	3	2	1	$107	✅	❌	✅	Y / Y	⭐️ 5 (481)
Mt Adams Hideaway	$65,111	$260	63%	3	4	1	$166	❌	❌	✅	Y / Y	⭐️ 5 (193)
Pendleton Place \| Cincinnati \| OTR	$37,849	$221	43%	3	3.5	1	$153	❌	❌	❌	Y / Y	⭐️ 5 (101)
Broadway Suites - Stunning Downtown Condos	$60,158	$248	62%	3	2	1	$176	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
OTR Hideaway	$51,946	$212	62%	3	2.5	1	$132	❌	❌	✅	Y / Y	⭐️ 5 (216)
StayRepublic \| OTR	$45,961	$212	54%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (75)
Cincy Oasis Home: Vibrant 3BR 2BA w/ PRVT Hot Tub	$21,226	$134	35%	3	2	1	$135	❌	✅	❌	Y / Y	⭐️ 5 (126)
Hyde Park -Whole house rental	$42,380	$318	36%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (156)

Return Metrics

27.67% 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)	$10,696	$21,392	$32,089	$42,785	$53,481	$106,963	$320,891
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,277	$2,633	$4,072	$5,600	$7,223	$16,966	$104,000
Down Payment	$26,000	$26,000	$26,000	$26,000	$26,000	$26,000	$26,000
Property Appreciation	$3,900	$7,917	$12,054	$16,316	$20,705	$44,709	$185,544
Total Return	$41,873	$57,942	$74,216	$90,702	$107,411	$194,639	$636,435

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.67%

Cap Rate

14.97%

Return on Investment

41.06%

3595 Harvey Ave Cincinnati, Ohio, 45229

3 bed • 3 bath • 9 guests

Purchase Price

Est. $624/mo

Inquire about this property

Contact Agent

$207,300

Zestimate

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

166

Airbnb Investor Score

$10,696

Annual Profit

15.0%

Cap Rate

27.7%

Cash on Cash

$38,099

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $150/night at 40% occupancy ($21,914.64). Airbtics projects $183/night at 57% occupancy ($38,098).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$39,776

Avg annual revenue

57%

Avg occupancy rate

$183

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

$45k

$70k

$95k

$10,696

Profit

Revenue

$38,099

Operating Expenses

$18,633

Operating Income

$19,466

Mortgage & Taxes

$8,769

Profit (Cash Flow)

$10,696

$38,650

Cash Investment

Down Payment

$26,000

Renos & Furnishing

$8,750

Closing Costs

$3,900

Total

$38,650

DSCR Ratio

Strong

2.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.67%

Cap Rate

14.97%

Return on Investment

41.06%

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

$6,170

Deductible property tax

$1,287

Your total deduction

$19,549

Your adjusted annual income

$150,000 - $19,549 = $130,451

Taxes on $130,451 (30%)

$39,135

Your old tax bill

$45,000

Your new tax bill

$39,135

Estimated tax savings

$5,865

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:

3,659 sqft

Year built:

1997

Size:

1,224 sqft

Type:

CONDO

Parking:

Heating:

Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 3,659 sqft

Building area: 1,224 sqft

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $169

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1130002009700

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $131,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $207,300

Schools