BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4006 Center Rd, Ashtabula, OH, 44004

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$32,689

Profit (Cash Flow)

$16,440

Cash on Cash Return

258.9%

Annual Revenue

$32,689

AirDNA projects $198/night at 39% occupancy ($28,204). Airbtics projects $179/night at 50% occupancy ($32,689). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $179 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,668$31,222$43,824$65,437
Occupancy40%51%59%66%
Nightly Rate$137$162$196$262

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Charming Lakeview Cabin Near Geneva-On-The-Lake!

No image available

$36,529
$143
66%
211$60❌❌❌N / Y⭐️ 5 (74)
Eagles Nest Cabin #3

No image available

$32,832
$164
52%
211$85❌❌❌N / Y⭐️ 5 (18)
Lake View Cottage on Lake Erie

No image available

$24,714
$109
59%
211$65❌❌❌Y / Y⭐️ 4.5 (57)
Lake Erie Cottage Beachfront

No image available

$56,795
$252
59%
212$70❌❌❌Y / N⭐️ 4.5 (39)
Sunshine Girl Cottage

No image available

$31,230
$161
53%
211$0❌❌❌Y / Y⭐️ 5 (36)
GOTL Lakeside Lodge

No image available

$33,626
$195
45%
211$125❌❌✅N / Y⭐️ 5 (86)
Boho Bungalow Lake Erie-Wine Country, GOTL & Spire

No image available

$26,462
$144
47%
212$100❌❌❌Y / Y⭐️ 5 (144)
Cabin 14

No image available

$45,216
$177
67%
212$75❌❌✅N / Y⭐️ 5 (67)
Lake Life Cottage

No image available

$30,258
$198
41%
212$45❌❌✅Y / Y⭐️ 5 (90)
Geneva, Direct Lakefront, Hot Tub, Ohio's Wine Cou

No image available

$86,029
$444
51%
212$150❌✅❌N / Y⭐️ 5 (39)
The Harbor Haven | Save up to 30% on Winter Travel

No image available

$36,496
$167
54%
221$145❌❌❌Y / Y⭐️ 5 (95)
Lakeside Cottage

No image available

$24,375
$138
46%
212$80❌❌✅N / N⭐️ 4.7 (53)
LUXE Spacious Home Sleeps 6+ SPIRE/BULA/Wineries

No image available

$32,340
$211
40%
222$150❌❌❌Y / Y⭐️ 5 (75)
Beautiful House on Lake Erie

No image available

$62,108
$186
90%
211$100❌✅✅Y / Y⭐️ 5 (367)
Ashtabula Home Near Walnut Beach + Eateries!

No image available

$32,563
$130
65%
213$62❌❌❌N / Y⭐️ 4.8 (17)
Breathtaking Modern Lakefront Cottage

No image available

$73,373
$328
59%
212$150❌❌✅Y / Y⭐️ 5 (123)
Lake Front Oasis with Breathtaking Lake Erie Views

No image available

$67,652
$289
63%
212$120❌❌✅Y / Y⭐️ 5 (138)
River’s Edge (Lower)

No image available

$25,799
$138
50%
212$100❌❌❌Y / Y⭐️ 5 (26)
Luxury Home in the historic Ashtabula Harbor

No image available

$32,559
$162
53%
221$115❌❌❌Y / Y⭐️ 5 (83)
Lake Erie Vacation Home: 1 Block to Bridge Street

No image available

$30,902
$128
62%
21.52$104❌❌❌Y / Y⭐️ 5 (15)
2BR Cozy Lakefront - Your Lakeside Getaway!

No image available

$30,111
$136
51%
222$175❌❌❌Y / Y⭐️ 5 (25)
Lazy Bear Cabin

No image available

$45,999
$196
61%
211$125❌❌✅N / Y⭐️ 5 (64)
Urban Agriturismo: 2 bdrm on Bridge Street

No image available

$30,458
$114
73%
212$0❌❌❌Y / Y⭐️ 5 (94)
Vacation Rental w/ Porch & Views of Lake Erie!

No image available

$24,923
$163
40%
212$88❌❌❌Y / Y⭐️ 5 (9)
Ashtabula Vacation Rental w/ Covered Balcony

No image available

$26,196
$162
42%
212$88❌❌❌Y / Y⭐️ 5 (5)
Harbor House

No image available

$20,610
$139
38%
212$60❌❌❌Y / Y⭐️ 5 (204)
JoJo’s Beach House

No image available

$30,944
$140
60%
212$50❌❌✅N / Y⭐️ 4.5 (79)
LITTLE BLUE💙-LAKE VIEW 🏝

No image available

$48,839
$326
40%
222$130❌❌✅Y / Y⭐️ 5 (22)
Quaint Harbor Home

No image available

$22,376
$142
42%
212$80❌❌❌Y / Y⭐️ 5 (76)
< 1 Mi to Lake Erie: Ashtabula Hideaway!

No image available

$13,703
$117
32%
212$0❌❌❌N / Y⭐️ 5 (3)
Coz~CoZzz Cottage on Lake Erie with crib & bunks!

No image available

$46,819
$218
57%
21.51$80❌❌❌Y / Y⭐️ 5 (33)
Frank’s Last Resort- Sunset Vacation Rentals

No image available

$31,122
$114
72%
212$60❌❌✅Y / Y⭐️ 4.2 (17)
River’s Edge (Upper)

No image available

$24,077
$134
47%
212$100❌❌❌Y / Y⭐️ 5 (15)
Street View Loft

No image available

$20,259
$135
41%
211$0❌❌❌N / Y⭐️ 5 (32)
Bridge View Loft

No image available

$17,271
$143
33%
211$0❌❌❌N / Y⭐️ 5 (21)
Our Little Piece of Heaven

No image available

$28,608
$188
35%
212$80❌❌❌N / Y⭐️ 5 (32)
Apartment In Historic Ashtabula Harbor

No image available

$26,322
$132
52%
211$50❌❌❌N / Y⭐️ 5 (38)
The Quaint Cottage at Lakewood Beach Retreat

No image available

$21,502
$168
34%
211$75❌❌❌Y / Y⭐️ 5 (231)

Return Metrics

258.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,439$32,879$49,319$65,758$82,198$164,397$493,191
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$16,439$32,879$49,319$65,758$82,198$164,397$493,191

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

258.89%

Payback Period Days

141

Return on Investment

258.89%

property-location

4006 Center Rd 1 Ashtabula, Ohio, 44004

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$32,689

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 39% occupancy.Projected nightly rate is $179/night at 50% occupancy.

Top 53% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$34,504

Avg annual revenue

50%

Avg occupancy rate

$179

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

$85k

Sign up to see the data on 40 all comparables

$16,440

Profit

Revenue

$32,689

Operating Expenses

$16,250

Operating Income

$16,440

Net Effective Rent

$0

Profit (Cash Flow)

$16,440

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

258.89%

Payback Period Days

141