BNBCalc Short Term Rental Investment Analysis 3877 W 31st St, Cleveland, OH, 44109

5 bed • 2 bath • 15 guests • $149,000

BNB

Calc

Annual Revenue

$47,233

Profit (Cash Flow)

$17,585

Cap Rate

19.3%

Annual Revenue

$47,233

AirDNA projects $197/night at 57% occupancy ($41,013). Airbtics projects $212/night at 61% occupancy ($47,233). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,189	$38,710	$69,660	$102,094
Occupancy	54%	59%	73%	80%
Nightly Rate	$137	$169	$248	$335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sunstone Retreat: 4BR Family Triplex 9 min -D/Town	$56,149	$165	87%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Amber Retreat: Cozy Spacious Family Gateway •4BR	$49,245	$155	80%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (8)
Classic stay 4	$28,695	$116	58%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (98)
Rubi Lounge: 5BR Family Duplex 8 Min to Downtown	$45,249	$141	80%	5	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
Historical Ohio City House w/ back Farmhouse unit!	$56,311	$263	55%	4	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury 4 Bed, 3 Bath Home in Prime Ohio City	$34,278	$162	57%	4	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (250)
Cozy,cute & quiet - Entire house	$26,537	$128	54%	4	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (399)
Believeland Bungalow-Bball Hoop/Office/5 min to DT	$47,656	$159	75%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (98)
The Lucky Duck-Central Modern Villa in Cle	$63,704	$183	88%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (280)
OhioCity, Zoo,Westside Market,Downtown,Rock Hall	$36,023	$186	50%	5	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (153)
Spice of Life: CLE Oasis	$36,844	$129	74%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (69)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Upper	$23,776	$117	53%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
The OC Estate	$43,389	$191	58%	4	2.5	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (162)
The Redwood Retreat-5bed/4ba with a Rooftop Deck	$53,318	$176	76%	5	4	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (78)
The House Hotels-5 Mins from Downtown-W45th1 Lower	$17,643	$130	35%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
The Bamboo Haus - Mid Century Home in Ohio City	$64,519	$312	56%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (149)
Nest On Vestry- CLE Themed - Unbeatable Proximity	$33,261	$134	61%	4	2.5	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (298)
Large Renovated 4 Bedrooms! 9 min to Downtown CLE	$32,882	$154	55%	4	2	1	$134	❌	❌	✅	Y / Y	⭐️ 5 (120)
The Disney House in Cleveland plus Game Room!	$34,039	$119	72%	4	2.5	1	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Large Renovated 4 Bedroom! Only 7 Mins to Downtown	$36,834	$161	60%	4	2	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (98)
Tremont Emerald: 2 Units by Xmas Story House • 4BR	$72,164	$199	94%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
Miracle on 54th Street \| Modern & Industrial	$77,804	$439	47%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (91)
Modern Tremont House \| Parking & EV Charger	$77,415	$318	66%	4	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (47)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Lower	$20,180	$117	45%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Urban Lake House - Near Downtown, 6 Beds/2500sqft!	$55,246	$278	53%	4	2	2	$145	❌	❌	✅	Y / N	⭐️ 5 (43)
Tremont/Cleveland Brownstone! Walk Bars/Restaurant	$42,682	$395	29%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Family Friendly* King Bed * 2 Full Baths * Firepit	$43,821	$174	65%	4	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (115)
The Franklin Grand, a modern Victorian mansion	$103,907	$520	54%	5	4.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (104)
Disney House in Cleveland AND Game Room!	$35,116	$121	73%	4	2.5	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (19)
The OC Estate & Carriage House	$100,792	$329	80%	5	3.5	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (42)
The Chatham Manor \| Chef's Kitchen \| Hot Tub	$71,945	$316	60%	4	2.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (112)
Nearby W25th, Downtown and Tremont!	$43,734	$201	58%	5	2	1	$100	❌	❌	❌	N / N	⭐️ 4.5 (28)
6 Bedroom Entire Duplex for Large Groups!	$62,192	$225	71%	6	3	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (16)
Spacious Family Retreat w/Queen Beds-near Downtown	$41,246	$152	70%	4	1.5	1	$120	❌	❌	❌	N / Y	⭐️ 5 (187)
Imaginative 4-bedroom wonder in heart of Ohio City	$50,459	$243	56%	4	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (38)
Large Ohio City Apartment near Downtown CLE	$29,476	$138	55%	4	2	1	$129	❌	❌	✅	Y / Y	⭐️ 5 (153)
Hot Tub\|N64\|Mins to Downtown\|Sleeps 8	$49,658	$177	73%	4	3	1	$144	❌	✅	✅	Y / Y	⭐️ 5 (31)
The Victor 2 - Cleveland's Urban Lodge	$73,584	$602	32%	6	7	2	$400	❌	❌	❌	Y / Y	⭐️ 5 (19)
Fun Modern 4 beds Single Family	$34,016	$125	67%	4	2.5	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (23)
Make yourself at HOME	$27,382	$156	46%	4	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (169)

Return Metrics

32.43% 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)	$17,585	$35,170	$52,755	$70,340	$87,925	$175,851	$527,553
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,092	$2,265	$3,526	$4,880	$6,336	$15,408	$111,749
Down Payment	$37,250	$37,250	$37,250	$37,250	$37,250	$37,250	$37,250
Property Appreciation	$4,470	$9,074	$13,816	$18,700	$23,731	$51,243	$212,662
Total Return	$60,397	$83,759	$107,347	$131,172	$155,243	$279,753	$889,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.43%

Cap Rate

19.31%

Return on Investment

42.69%

3877 W 31st St Cleveland, OH, 44109

5 bed • 2 bath • 15 guests

Purchase Price

Est. $715/mo

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

213

Airbnb Investor Score

$17,585

Annual Profit

19.3%

Cap Rate

32.4%

Cash on Cash

$47,233

Annual Revenue

BNBCalc predicts this property will get $212 per night with 61% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$48,329

Avg annual revenue

61%

Avg occupancy rate

$212

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

$45k

$75k

$105k

$17,585

Profit

Revenue

$47,233

Operating Expenses

$18,460

Operating Income

$28,774

Mortgage & Taxes

$11,189

Profit (Cash Flow)

$17,585

$54,220

Cash Investment

Down Payment

$37,250

Renos & Furnishing

$12,500

Closing Costs

$4,470

Total

$54,220

DSCR Ratio

Strong

2.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.43%

Cap Rate

19.31%

Return on Investment

42.69%

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

$7,974

Deductible property tax

$2,086

Your total deduction

-$723

Your adjusted annual income

$150,000 - -$723 = $150,723

Taxes on $150,723 (30%)

$45,217

Your old tax bill

$45,000

Your new tax bill

$45,217

Estimated tax savings

-$217

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:

5,370 sqft

Year built:

1900

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5,370 sqft

Building area: -

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: None

View: -

Parking: None

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 01404017

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $31,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools