BNBCalc Short Term Rental Investment Analysis 4230 Bayard Road, South Euclid, OH

4 bed • 1.5 bath • 7 guests • $127,300

BNB

Calc

Annual Revenue

$44,969

Profit (Cash Flow)

$16,856

Cap Rate

20.0%

Annual Revenue

$44,969

AirDNA projects $137/night at 67% occupancy ($33,525). Airbtics projects $216/night at 57% occupancy ($44,968). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,333	$45,713	$71,374	$90,092
Occupancy	45%	59%	69%	76%
Nightly Rate	$162	$206	$276	$314

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful spacious 4 bedroom with large backyard	$35,218	$122	77%	4	1	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (107)
Cozy Home Away From Home	$30,433	$136	55%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (90)
Enjoy, Energize, Eclectic!	$31,195	$117	69%	4	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (43)
Beautifully Renovated, Luxury Home in Beachwood OH	$62,949	$311	54%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (28)
The Intercontinental at University Heights	$34,265	$224	40%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Family friendly home near Clinic & Colleges	$53,130	$232	59%	4	3.5	2	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Spacious Home Near Downtown, Little Italy, Clinic	$41,871	$155	69%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (149)
Remodeled Clev hts home- mstr bed/bath on 1st floo	$30,019	$194	41%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (56)
The Magic Manor	$36,265	$130	74%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (88)
Beautiful spacious house perfect for a family	$46,127	$343	35%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
House in the Heights 4br close to Downtown	$32,318	$190	46%	4	2.5	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (114)
Perfect Cleveland Retreat	$64,115	$249	67%	4	2.5	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (38)
Entire Cleveland Heights Remodeled Home!	$20,159	$102	54%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (160)
West Saint James Living	$72,631	$286	69%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (187)
4Bed/2Bath Full House in Cleveland Heights	$16,498	$84	44%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Pet-Friendly 4BR \| Near CLE Clinic & Attractions	$59,821	$209	76%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Work/Travel/Home away from Home	$24,519	$203	33%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Nice & Cozy Single Family Home. 6•Beds	$42,372	$227	51%	4	1.5	2	$0	✅	❌	❌	N / N	⭐️ 4.5 (64)
Entire Home Near Downtown & Clinic-King Bed	$52,654	$202	70%	4	1.5	3	$149	✅	❌	✅	Y / Y	⭐️ 5 (59)
Work Friendly Renovated Home in University Heights	$93,472	$287	87%	4	4	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Cheerful Retreat close to Colleges &Hospitals	$46,647	$192	65%	4	2	3	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Cleveland Suburban Comfort	$21,592	$275	20%	4	2.5	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (8)
Highly refined and fully remodeled heights home	$40,460	$228	48%	4	2.5	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (81)
The Heart of Cleveland Heights	$26,212	$101	67%	4	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (170)
Beautiful house close to CWRU, CCF & UH	$51,181	$184	76%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Best Fun House \| Pet Friendly \| Packed with Games	$46,865	$172	68%	4	1.5	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
1st Floor Bed & Game Room & King bed /Near Clinic	$49,893	$213	64%	4	2.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (24)
Hickory House - Suburban Oasis	$67,134	$357	50%	4	2	14	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (27)
Family/pet-friendly vintage Cleveland Heights home	$48,070	$168	76%	4	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (68)
Charming University Heights Getaway	$33,038	$126	67%	4	1.5	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (25)
Hideaway in the Heights!	$78,910	$245	84%	4	2.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Monticello Manor \| 4BR 3B \| Sleeps 12	$43,196	$281	42%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Moxie House Cleveland	$19,186	$189	26%	4	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (5)
Twin of West Saint James	$64,523	$298	59%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (100)
Outpatient Bungalow with First Fl Bed/Bath	$38,017	$221	47%	4	1	7	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
Home in Shaker, OH 1Min Walk Onaway Rapid Station	$45,092	$352	35%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Safe & Quiet area nr John Carroll Kitchenette Only	$25,262	$137	48%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Quiet and Spacious Home in Cle Heights - NEW AC	$38,650	$165	64%	4	1.5	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (15)
Shaker Prestige - 4,000 sq ft - Calm and Quiet	$113,907	$440	70%	4	4	30	$190	❌	❌	❌	Y / Y	⭐️ 5 (8)
Huge House for Construction Crews-Free Parking	$41,574	$307	37%	4	2.5	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

42.5% 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)	$16,855	$33,711	$50,566	$67,422	$84,278	$168,556	$505,669
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,250	$2,578	$3,987	$5,484	$7,073	$16,614	$101,840
Down Payment	$25,460	$25,460	$25,460	$25,460	$25,460	$25,460	$25,460
Property Appreciation	$3,819	$7,752	$11,804	$15,977	$20,275	$43,780	$181,690
Total Return	$47,385	$69,502	$91,819	$114,344	$137,087	$254,411	$814,659

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.5%

Cap Rate

19.98%

Return on Investment

55.29%

4230 Bayard Rd South Euclid, Ohio, 44121

4 bed • 1.5 bath • 7 guests

Purchase Price

Est. $611/mo

Inquire about this property

Contact Agent

$127,300

Zestimate

251

Airbnb Investor Score

$16,855

Annual Profit

20.0%

Cap Rate

42.5%

Cash on Cash

$44,969

Annual Revenue

BNBCalc predicts this property will get $216 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$45,486

Avg annual revenue

57%

Avg occupancy rate

$216

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

$50k

$80k

$115k

$16,856

Profit

Revenue

$44,969

Operating Expenses

$19,526

Operating Income

$25,443

Mortgage & Taxes

$8,587

Profit (Cash Flow)

$16,856

$39,654

Cash Investment

Down Payment

$25,460

Renos & Furnishing

$10,375

Closing Costs

$3,819

Total

$39,654

DSCR Ratio

Strong

2.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.5%

Cap Rate

19.98%

Return on Investment

55.29%

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

$6,042

Deductible property tax

$1,260

Your total deduction

-$2,812

Your adjusted annual income

$150,000 - -$2,812 = $152,812

Taxes on $152,812 (30%)

$45,844

Your old tax bill

$45,000

Your new tax bill

$45,844

Estimated tax savings

-$844

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:

5,440 sqft

Year built:

1950

Size:

1,265 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5,440 sqft

Building area: 1,265 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Garage - Detached

Amenities: -

Price per square foot: $100

Lot Info

Zoning: -

Land Use: -

Parcel Number: 70415014

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $76,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $127,300

Schools

High School: Brush High School with 4/10 star rating