BNBCalc Short Term Rental Investment Analysis 4255 Brownstone Ln, Medina, OH 44256

4 bed • 2 bath • 12 guests • $475,000

BNB

Calc

Annual Revenue

$36,203

Profit (Cash Flow)

-$14,225

Cap Rate

3.8%

Annual Revenue

$36,203

AirDNA projects $168/night at 59% occupancy ($36,202). Airbtics projects $285/night at 62% occupancy ($64,538). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,181	$46,080	$118,468	$171,429
Occupancy	46%	63%	80%	89%
Nightly Rate	$153	$196	$400	$520

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Liberty House - Next to Medina Square.	$40,216	$134	82%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (463)
Medina 57 - Easy walk to Medina Historic District	$32,999	$161	56%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (88)
The Huffman House: Historic & Family Owned	$46,779	$230	55%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Spacious Cottage 7 - Relaxation Near Chippewa Lake	$49,856	$208	63%	4	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Cottage on the Hill	$61,422	$229	72%	4	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Lakeside cottage, perfect for family and friends	$56,911	$310	50%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Brookshore Cottage for 8King bedPets	$29,507	$121	63%	4	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (4)
A city gem near the lake/trails	$22,909	$123	48%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
Iconic Mid-Mod West Akron Home \| Amazing Location!	$56,339	$184	80%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
CLE Metro Parks, Chefs Kitchen	$76,073	$302	67%	4	3	3	$250	❌	❌	❌	Y / N	⭐️ 5 (52)
Hidden Ariel Resort	$88,860	$475	51%	4	4	3	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (93)
Hidden Gem In The Valley!	$62,079	$433	39%	4	4	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (96)
Portage lake home- Cuyahoga Falls CAK, Hall o Fame	$35,475	$270	35%	4	2	3	$135	❌	❌	✅	N / Y	⭐️ 4.5 (12)
Designer's Barn in Peninsula Ohio	$70,096	$456	42%	4	5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
The 1920’s Dutch Colonial - Highland Square	$28,497	$117	58%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (164)
Cheerful 4-bedroom home comes fully furnished!!!	$21,729	$113	49%	4	2	5	$120	❌	❌	❌	Y / Y	⭐️ 4.4 (7)
Rustic Charm in Medina: 4-Bedroom Retreat!	$62,828	$185	89%	4	3	2	$249	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Medina Square Retreat	$54,939	$174	84%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (29)
4 Bdrm in Highland Square, Akron	$22,585	$137	43%	4	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.6 (18)
Elegant Tudor Home in West Akron	$57,676	$239	63%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Cheerful 4-bedroom home with fireplace.	$127,039	$390	89%	4	3	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Sycamore Hill	$42,032	$174	66%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
4 Bedroom Home w/ Hot Tub & Courtyard	$72,042	$632	30%	4	3	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (14)
Highland SquareBlossomSleeps 10*Pets OK	$36,604	$137	73%	4	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Resort living, family friendly, modern farmhouse	$59,405	$450	36%	4	3	2	$25	✅	❌	❌	Y / Y	⭐️ 5 (16)
Luxurious Plx cozy lake front 4 bd hottub+ dog	$167,491	$526	87%	4	4	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (5)
Amazing 4 Bedroom Townhouse	$59,802	$172	95%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Grandma's House in Strongsville!	$65,160	$174	100%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
Charming MidTerm Rental -Whole Home	$33,546	$116	79%	4	2	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Large Remodeled 4 Bed 3 Bath Secluded With Hot Tub	$58,194	$159	100%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)

Return Metrics

-11.87% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,225	-$28,450	-$42,676	-$56,901	-$71,127	-$142,254	-$426,762
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$475,024	$475,476	$476,369	$477,715	$479,528	$496,106	$726,187

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.87%

Cap Rate

3.75%

Return on Investment

3.91%

4255 Brownstone Ln Medina, OH, 44256

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,278/mo

This property is for sale!

Contact Agent

-41

Airbnb Investor Score

-$14,225

Annual Profit

3.8%

Cap Rate

-11.9%

Cash on Cash

$36,203

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 59% occupancy.Projected nightly rate is $285/night at 62% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 67% of comparables

Seasonality

32 Airbnb Comparables

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

$57,632

Avg annual revenue

62%

Avg occupancy rate

$285

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

$20k

$70k

$115k

$170k

-$14,225

Profit

Revenue

$36,203

Operating Expenses

$18,386

Operating Income

$17,817

Mortgage & Taxes

$32,042

Profit (Cash Flow)

-$14,225

$119,750

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$10,500

Closing Costs

$14,250

Total

$119,750

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.87%

Cap Rate

3.75%

Return on Investment

3.91%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$62,732

Your adjusted annual income

$150,000 - $62,732 = $87,268

Taxes on $87,268 (30%)

$26,180

Your old tax bill

$45,000

Your new tax bill

$26,180

Estimated tax savings

$18,820

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -