BNBCalc Short Term Rental Investment Analysis 4137 E 59th St, Cleveland, OH, 44105

3 bed • 1 bath • 9 guests • $64,500

BNB

Calc

Annual Revenue

$41,200

Profit (Cash Flow)

$17,813

Cap Rate

34.4%

Annual Revenue

$41,200

AirDNA projects $112/night at 54% occupancy ($22,089). Airbtics projects $188/night at 60% occupancy ($41,199). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,904	$34,178	$65,706	$95,481
Occupancy	50%	58%	71%	82%
Nightly Rate	$113	$153	$242	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amber Retreat: Spacious Cozy Family Gateway •3BR	$20,441	$88	58%	3	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (77)
Amber Hearth: 3BR Families Retreat• 7 Min Downtown	$19,335	$80	61%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (25)
Toryhaus W 11th St	$23,017	$108	51%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (104)
Tranquility in Tremont	$37,935	$238	42%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
The Industrial Penthouse \| Elevator \| Pool Table	$27,819	$91	71%	3	2	1	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (67)
Tremont Home Walkable with 1st FL Bedroom and Bath	$44,434	$193	60%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (71)
HUGE Townhouse W/Pool Table and views of Downtown!	$35,619	$152	56%	3	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (68)
The Lounge: The #1 Penthouse in Cleveland	$28,983	$112	58%	3	2	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (74)
Tremont 7 min to downtown Cle	$34,791	$173	50%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (126)
Old Brooklyn 5 Star Beauty	$49,124	$143	88%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (46)
Modern Colonial - Tremont - Excellent Walkability	$71,424	$332	57%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cheerful 3 bedroom home with free parking!	$21,770	$94	56%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Movie Theater-Game Room-Parking-Heart Of Cleveland	$64,394	$269	64%	3	2.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (209)
Tremont & Ohio City House \| Sleeps 8 \| Modern	$56,345	$196	78%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (130)
Upstairs Unit of Townhouse (Duplex)	$23,657	$82	75%	3	1	2	$44	❌	❌	✅	Y / Y	⭐️ 5 (96)
The Rock’N Duck! (New Modern Rock Themed BnB)	$85,777	$302	73%	3	3.5	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (250)
Ohio City,Tremont,Walk to Shops,Bars,WestsideMark	$31,717	$164	50%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (185)
Cheerful 3 Bedroom home with free parking!	$46,809	$220	57%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.6 (30)
Black Tree Lofts Unit 2 & 3	$34,128	$257	35%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (46)
Charming Home~Heart of Tremont~6Beds~5min to DT	$45,066	$194	60%	3	2.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (56)
1000 Board Games \| Family Fun \| Near Downtown	$40,153	$202	52%	3	1.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (54)
Tremont \| Cozy Beds \| Mins Frm DT \| Prking \| 4 TVs	$36,805	$95	95%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
City living Ranch w/HotTub+Gameroom+Movie Theater!	$74,122	$301	65%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (126)
Central Cleveland 3B2B Gem: Make Yourself at Home!	$46,419	$371	34%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (56)
The Literary 3BR Hideaway at OHC!	$52,865	$236	61%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (40)
Deluxe Suites @ The Foundry \| Sleeps 10	$79,249	$291	71%	3	3	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (36)
Tremont \| KING Bed \| Mins From DT \| FREE Parking!	$49,373	$129	96%	3	2	1	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Modern Tremont Home	$19,649	$155	32%	3	1.5	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Timeless Sanctuary	$28,531	$137	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
W33 Entire House\| 6BR \| Sleeps upto 14!	$69,992	$352	52%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
3 bed, 2 bath renovated house.	$41,167	$135	80%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Urban Escape in Vibrant Tremont - Near Downtown	$39,398	$128	82%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spacious Ohio City Oasis \| Close to Breweries+WSM	$28,090	$107	67%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (32)
Lynn’s House on the Hill	$31,551	$131	58%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cute & Cozy Colonial Near Airport & CLE	$30,840	$114	71%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (142)
Cozy home in the heart of Ohio City	$23,407	$128	46%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (124)
Comfy and Modern, Newly Renovated 3-bedroom House	$44,975	$141	85%	3	1	90	$55	❌	❌	✅	Y / Y	⭐️ 5 (179)
Netta's Safe Haven	$16,616	$95	42%	3	1	2	$110	❌	❌	❌	N / Y	⭐️ 4.5 (59)
Art of Tremont \| Theatre Room \| King Tempur-pedic	$94,341	$537	48%	3	3.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)

Return Metrics

77.16% 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)	$17,812	$35,625	$53,437	$71,250	$89,063	$178,126	$534,378
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$51,600	$51,600	$51,600	$51,600	$51,600	$51,600	$51,600
Down Payment	$12,900	$12,900	$12,900	$12,900	$12,900	$12,900	$12,900
Property Appreciation	$1,935	$3,928	$5,980	$8,095	$10,273	$22,182	$92,058
Total Return	$84,247	$104,053	$123,918	$143,845	$163,836	$264,808	$690,936

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.16%

Cap Rate

34.36%

Return on Investment

88.28%

4137 E 59th St Cleveland, Ohio, 44105

3 bed • 1 bath • 9 guests

Purchase Price

Est. $309/mo

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

473

Airbnb Investor Score

$17,812

Annual Profit

34.4%

Cap Rate

77.2%

Cash on Cash

$41,200

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $112/night at 54% occupancy.Projected nightly rate is $188/night at 60% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$41,980

Avg annual revenue

60%

Avg occupancy rate

$188

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

$40k

$65k

$95k

$17,813

Profit

Revenue

$41,200

Operating Expenses

$19,036

Operating Income

$22,164

Mortgage & Taxes

$4,351

Profit (Cash Flow)

$17,813

$23,085

Cash Investment

Down Payment

$12,900

Renos & Furnishing

$8,250

Closing Costs

$1,935

Total

$23,085

DSCR Ratio

Strong

5.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

77.16%

Cap Rate

34.36%

Return on Investment

88.28%

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

$3,061

Deductible property tax

$639

Your total deduction

-$10,284

Your adjusted annual income

$150,000 - -$10,284 = $160,284

Taxes on $160,284 (30%)

$48,085

Your old tax bill

$45,000

Your new tax bill

$48,085

Estimated tax savings

-$3,085

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:

5,401 sqft

Year built:

1910

Size:

1,747 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Gas, Hot Water, Steam

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 5,401 sqft

Building area: 1,747 sqft

Garage: No

Heating: Forced air, gas, hot water, steam

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: None

View: -

Parking: Driveway

Amenities: -

Price per square foot: $36

Lot Info

Zoning: -

Land Use: -

Parcel Number: 13223045

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $34,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools