BNBCalc Short Term Rental Rental Arbitrage Analysis 3712 W 36th St

3 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$33,515

Profit (Cash Flow)

$286

Cash on Cash Return

3.4%

Annual Revenue

$33,515

AirDNA projects $141/night at 63% occupancy ($32,444). Airbtics projects $148/night at 62% occupancy ($33,514). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,906	$32,453	$55,054	$73,804
Occupancy	48%	64%	75%	83%
Nightly Rate	$98	$133	$192	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunstone Duplex Retreat: Central Family Escape 3BR	$63,329	$185	89%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
classic stay 3	$26,794	$106	60%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (4)
W33 Entire House\| 6BR \| Sleeps upto 14!	$68,680	$338	53%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Stylish Pet Friendly 3 Bedroom House	$23,772	$121	46%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Spacious modern home in heart of Cleveland	$34,934	$196	48%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (54)
Tremont 7 min to downtown Cle	$29,711	$180	41%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (117)
NEW-Ohio City home w/Hot tub + amazing amenities!	$48,577	$195	64%	3	3	2	$100	❌	✅	✅	Y / Y	⭐️ 4.8 (70)
Tremont & Ohio City House \| Sleeps 8 \| Modern	$59,991	$204	80%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Uber Close to Hot Spots in Ohio City (Entire Home)	$47,317	$137	90%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (4)
Modern Tremont Home	$20,885	$147	34%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Homely 3-br home, right next to Metrohealth campus	$42,885	$155	75%	3	2	14	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Nestle Hill	$26,905	$166	42%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Luxury by the zoo/ near downtown	$24,168	$88	69%	3	3	2	$95	❌	❌	❌	Y / N	⭐️ 4.9 (64)
Private Tremont Home by Downtown & Ohio City/W25th	$20,955	$62	82%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Historic Brooklyn Centre -Apartment	$24,385	$105	63%	3	1	1	$40	❌	❌	❌	N / N	⭐️ 4.2 (16)
Board Game House \| 3 Bedrooms \| Full of Games	$61,648	$242	67%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (46)
Rubi Lounge: Central & Cozy Family Haven \| 3BR UP	$22,401	$83	69%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Black Tree Lofts Unit 2 & 3	$58,622	$238	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (37)
Luxury 3 Bed Home \| Central \| FREE Parking	$19,444	$54	83%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Amber Retreat: Spacious Cozy Family Gateway \| 3BR	$21,847	$88	61%	3	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (72)
Dutch colonial Century home	$21,210	$80	68%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (676)
Toryhaus W 11th St	$19,254	$100	44%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Cleveland Zoo House! Travelling nurses!	$23,837	$96	64%	3	1	3	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
The House Hotels - Revere Lower	$16,129	$69	58%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Timeless Sanctuary	$26,615	$121	56%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
House in Cleveland	$52,310	$215	64%	3	3	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (15)
Spacious \| Parking \| Mins from DT \| Pet Friendly!	$81,165	$227	95%	3	1	1	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Spacious 3 Bedroom Near Downtown	$35,399	$104	93%	3	2	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Heart of Cleveland, Old Brooklyn	$31,063	$131	62%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (25)
2 Separate Apartments@1 Location	$54,509	$191	75%	3	2	1	$75	❌	❌	✅	N / Y	⭐️ 5 (2)
Urban Escape in Vibrant Tremont - Near Downtown	$26,886	$102	68%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (24)
Tremont House - Large Unit	$31,149	$233	36%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
A quite, hidden gem located in Ohio city.	$23,204	$94	65%	3	1	5	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
3 Bedroom House for Rent	$29,847	$125	61%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
Historic 3 BR in Tremont	$15,422	$98	43%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
1 House, 2 Separate Apartments	$52,334	$181	79%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Born to be Wild: Minutes from Center City	$20,408	$136	41%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 4.8 (20)
Modern Duplexupper unit	$17,862	$98	48%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Billy’s Old Brooklyn Farmhouse	$73,008	$250	77%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

3.42% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$285	$571	$857	$1,143	$1,429	$2,858	$8,576
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$285	$571	$857	$1,143	$1,429	$2,858	$8,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.42%

Payback Period Days

10668

Return on Investment

3.42%

3712 W 36th St Cleveland, Ohio, 44109-2424

3 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,406

Zestimate

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$33,515

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $141/night at 63% occupancy.Projected nightly rate is $148/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$35,442

Avg annual revenue

62%

Avg occupancy rate

$148

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

$15k

$35k

$60k

$80k

$286

Profit

Revenue

$33,515

Operating Expenses

$16,357

Operating Income

$17,158

Net Effective Rent

$16,872

Profit (Cash Flow)

$286

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

3.42%

Payback Period Days

10668