BNBCalc Short Term Rental Investment Analysis 3895 Kirkwood Rd, Cleveland Heights, OH 44121

2 bed • 1 bath • 6 guests • $1,100

BNB

Calc

Annual Revenue

$27,488

Profit (Cash Flow)

$10,161

Cap Rate

930.4%

Annual Revenue

$27,488

AirDNA projects $106/night at 71% occupancy ($27,488). Airbtics projects $117/night at 62% occupancy ($26,494). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $106 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,412	$24,676	$37,807	$63,178
Occupancy	48%	62%	80%	93%
Nightly Rate	$85	$105	$124	$179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cleveland 2bdrm. Upstairs Apt, Pet Friendly	$23,987	$84	75%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
The House Hotels - Superior Road	$27,812	$114	60%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Spacious 2Br 1st Floor Apt Near Clinic/CWRU/UH	$34,289	$110	84%	2	1	10	$60	❌	❌	❌	Y / Y	⭐️ 5 (27)
Asher & Finn Modern/Bright in Historic Building	$58,941	$264	61%	2	1	5	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Home in University Heights	$24,958	$81	71%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Gem Stone Villa--12 minutes to CCF,CWRU,UH	$22,011	$106	48%	2	1	7	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Cleveland Height Cabin House	$13,716	$89	38%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Classic Meets Contemporary I Mins to CLE Clinic	$41,237	$143	77%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Spacious 2BR 2nd floor Apt Near clinic/CWRU/UH	$24,911	$118	56%	2	1	7	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Superhost Cozy Duplex: Relax/No Cleaning Fees!	$19,124	$95	55%	2	1	7	$0	❌	❌	❌	N / Y	⭐️ 4.8 (45)
Cozy Duplex in Cleveland Heights	$18,281	$93	49%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (140)
Evelyn & Ivy; Modern & Bright in Historic Building	$77,300	$264	80%	2	1	10	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cozy 2 Beds	$17,845	$89	52%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Jewel Stone Villa--12 min to CCF, CWRU, UH	$17,103	$106	33%	2	1	7	$150	❌	❌	✅	Y / Y	⭐️ 5 (14)
StylishTownhouse\|King Bed\|15 Mins to DTWN\|	$27,013	$215	33%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Remodeled Unit Near Clev Clinic	$23,795	$65	98%	2	1	10	$35	❌	❌	❌	N / N	⭐️ 4.5 (14)
Rose & Rooster: Comfort, Charm & Close to it all	$15,524	$86	48%	2	1	4	$119	❌	❌	✅	Y / Y	⭐️ 5 (11)
House Cleveland Hts OH	$29,280	$250	32%	2	1	4	$0	❌	❌	❌	Y / N	⭐️ 1 (1)
Peace of Cleveland 2bdrm + study w/futon, 1st flr	$19,910	$85	64%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (15)
Cozy duplex min from Downtown attractions!	$12,298	$112	30%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.7 (48)
Cozy Condo	$24,561	$66	100%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (61)
Budget Stay By Cleveland Clinic	$29,646	$81	100%	2	1	10	$0	❌	❌	❌	N / N	⭐️ 5 (9)
South Euclid 2 bed apartment	$39,532	$150	69%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 Bed/1 Bath, Office Desks, Walk to Everything	$46,668	$170	75%	2	1	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (3)
ATTN: Holiday Special Offers - University Circle	$17,733	$85	57%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (0)
2 bed close to Case & Coventry	$35,386	$99	77%	2	1	2	$150	❌	❌	❌	N / N	⭐️ 5 (2)
Your elegant 2 bdrm home away from home!	$15,663	$64	59%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Furnished Charming unit S.Euclid	$17,875	$74	66%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Urban Oasis in South Euclid! 15 mins to Downtown!	$47,946	$131	100%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (6)
A Suite little Treat [Retreat]	$24,699	$135	50%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
2-Bedroom University Heights home; 2 Kings	$19,858	$175	31%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Your Home in the Heights	$21,687	$79	75%	2	1	14	$80	❌	❌	✅	Y / Y	⭐️ 5 (1)
LoveLee 2BR close to Hospitals & Downtown	$35,737	$105	93%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Chic Relaxation Retreat: Jetted Tub, Swings, Pole	$31,046	$87	90%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (6)
South Euclid Home 10 Minutes to Cleveland Clinic	$35,746	$122	80%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (5)
Charming Cleveland Heights tutor	$19,272	$65	81%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Quiet Cozy Home Near Cleveland	$31,895	$105	83%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)

Return Metrics

156.24% 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)	$10,160	$20,321	$30,481	$40,642	$50,802	$101,605	$304,817
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880	$880	$880	$880	$880	$880	$880
Down Payment	$220	$220	$220	$220	$220	$220	$220
Property Appreciation	$33	$66	$101	$138	$175	$378	$1,569
Total Return	$11,293	$21,488	$31,683	$41,880	$52,078	$103,084	$307,487

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

156.24%

Cap Rate

930.43%

Return on Investment

156.91%

3895 Kirkwood Rd Cleveland Heights, OH, 44121

2 bed • 1 bath • 6 guests

Purchase Price

Est. $5/mo

This property is for sale!

Contact Agent

8707

Airbnb Investor Score

$10,160

Annual Profit

930.4%

Cap Rate

156.2%

Cash on Cash

$27,488

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $106/night at 71% occupancy.Projected nightly rate is $117/night at 62% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$27,006

Avg annual revenue

62%

Avg occupancy rate

$117

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

$5k

$30k

$55k

$80k

$10,161

Profit

Revenue

$27,488

Operating Expenses

$17,253

Operating Income

$10,235

Mortgage & Taxes

$74

Profit (Cash Flow)

$10,161

$6,503

Cash Investment

Down Payment

$220

Renos & Furnishing

$6,250

Closing Costs

$33

Total

$6,503

DSCR Ratio

Strong

137.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

156.24%

Cap Rate

930.43%

Return on Investment

156.91%

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

$52

Deductible property tax

$11

Your total deduction

-$9,189

Your adjusted annual income

$150,000 - -$9,189 = $159,189

Taxes on $159,189 (30%)

$47,757

Your old tax bill

$45,000

Your new tax bill

$47,757

Estimated tax savings

-$2,757

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -