BNBCalc Short Term Rental Investment Analysis 3646 E 112th St, Cleveland, OH 44105

4 bed • 2 bath • 12 guests • $79,500

BNB

Calc

Annual Revenue

$28,606

Profit (Cash Flow)

$5,844

Cap Rate

14.1%

Annual Revenue

$28,606

AirDNA projects $178/night at 44% occupancy ($28,605). Airbtics projects $175/night at 57% occupancy ($36,433). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 44% occupancy rate, $178 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,506	$34,445	$50,736	$80,647
Occupancy	46%	55%	65%	82%
Nightly Rate	$130	$162	$202	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen	$46,147	$185	63%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (91)
Home away from home, Diamond in the rough.	$37,713	$209	45%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (102)
Angelic Vibes. The Urban Experience	$25,808	$134	48%	4	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Spacious Home Near Downtown, Little Italy, Clinic	$54,654	$202	67%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
West Saint James Living	$97,182	$292	89%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (170)
Ice Cream House! 0.3mi. From CLEclinic Childrens H	$12,078	$110	30%	4	1	2	$0	❌	❌	❌	N / N	⭐️ 4.3 (28)
Twin of West Saint James	$96,967	$291	89%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
House in the Heights 4br close to Downtown	$41,294	$202	55%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (102)
Beautiful single 4 bedroom home with free parking	$31,638	$127	62%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Spacious Modern House next to Cleveland Clinic	$37,943	$157	63%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
4Bed/2Bath Full House in Cleveland Heights	$29,881	$197	38%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (18)
The 5570 Experience!	$17,381	$128	33%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
C- Suite @ the Fairmount Chateau	$30,497	$162	51%	4	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Magic Manor	$36,981	$132	72%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (66)
Make yourself at HOME	$23,376	$103	55%	4	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (161)

Return Metrics

20.3% 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)	$5,844	$11,688	$17,532	$23,377	$29,221	$58,443	$175,329
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$781	$1,610	$2,490	$3,425	$4,417	$10,375	$63,600
Down Payment	$15,900	$15,900	$15,900	$15,900	$15,900	$15,900	$15,900
Property Appreciation	$2,385	$4,841	$7,371	$9,977	$12,662	$27,341	$113,467
Total Return	$24,910	$34,040	$43,295	$52,680	$62,201	$112,060	$368,297

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.3%

Cap Rate

14.09%

Return on Investment

31.3%

3646 E 112th St Cleveland, OH, 44105

4 bed • 2 bath • 12 guests

Purchase Price

Est. $381/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

138

Airbnb Investor Score

$5,844

Annual Profit

14.1%

Cap Rate

20.3%

Cash on Cash

$28,606

Annual Revenue

BNBCalc predicts this property will get $175 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$41,302

Avg annual revenue

57%

Avg occupancy rate

$175

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

$5,844

Profit

Revenue

$28,606

Operating Expenses

$17,399

Operating Income

$11,207

Mortgage & Taxes

$5,363

Profit (Cash Flow)

$5,844

$28,785

Cash Investment

Down Payment

$15,900

Renos & Furnishing

$10,500

Closing Costs

$2,385

Total

$28,785

DSCR Ratio

Strong

2.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.3%

Cap Rate

14.09%

Return on Investment

31.3%

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

$3,773

Deductible property tax

$787

Your total deduction

$3,481

Your adjusted annual income

$150,000 - $3,481 = $146,519

Taxes on $146,519 (30%)

$43,956

Your old tax bill

$45,000

Your new tax bill

$43,956

Estimated tax savings

$1,044

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -