BNBCalc Short Term Rental Investment Analysis 4700 Behrwald Ave, Cleveland, OH 44144

3 bed • 1 bath • 9 guests • $187,500

BNB

Calc

Annual Revenue

$29,059

Profit (Cash Flow)

-$1,047

Cap Rate

6.2%

Annual Revenue

$29,059

AirDNA projects $153/night at 52% occupancy ($29,058). Airbtics projects $134/night at 65% occupancy ($31,812). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,393	$27,446	$43,019	$70,608
Occupancy	54%	65%	75%	89%
Nightly Rate	$94	$110	$148	$208

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dutch colonial Century home	$21,060	$78	69%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (689)
The Cleveland Zoo House! Travelling nurses!Browns!	$23,529	$95	64%	3	1	3	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Luxury on pearl modern home	$21,523	$100	55%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (58)
The House Hotels - Revere Lower	$15,704	$67	58%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Cozy Cape Cod at Tuxedo - Self Check-In & Parking	$26,949	$86	82%	3	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (452)
KING BED!CozyPets WelcomeClose 2 Everything*	$34,960	$138	68%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cute & Cozy Colonial Near Airport & CLE	$23,788	$108	55%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (134)
W33 Entire House\| 6BR \| Sleeps upto 14!	$69,611	$350	52%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Rubi Lounge: Central & Cozy Family Haven \| 3BR UP	$22,081	$82	69%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Luxury 3 Bed Home \| Central \| FREE Parking	$18,673	$52	83%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Amber Retreat: Spacious Cozy Family Gateway \| 3BR	$20,626	$87	58%	3	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Home w/ Hot-Tub and In-Unit Laundry	$39,890	$112	91%	3	1	2	$95	❌	✅	✅	Y / Y	⭐️ 4.7 (91)
Modern 3B/1B Entire Space Quiet Stay 3,200 Reviews	$39,162	$154	67%	3	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (339)
NEW-Ohio City home w/Hot tub + amazing amenities!	$44,005	$186	60%	3	3	2	$100	❌	✅	✅	Y / Y	⭐️ 4.8 (72)
Toryhaus W 11th St	$19,738	$100	45%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Luxury by the zoo/ near downtown	$23,522	$83	72%	3	3	2	$95	❌	❌	❌	Y / N	⭐️ 4.9 (70)
Historic Brooklyn Centre -Apartment	$25,555	$105	66%	3	1	1	$40	❌	❌	❌	N / N	⭐️ 4.2 (19)
Funky Modern Home minutes drive from downtown CLE	$54,792	$243	61%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Close to everywhere you want to be!	$19,908	$95	56%	3	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (66)
Beautiful modern home in CLE	$25,068	$147	39%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
West Side Century Home near Lakeshore & Downtown	$21,950	$80	73%	3	1	4	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
Updated Unit with Office near Downtown Cleveland	$26,901	$114	63%	3	1	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Old Brooklyn 5 Star Beauty	$49,124	$143	88%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (46)
Sunstone Duplex Retreat: Central Family Escape 3BR	$64,419	$188	89%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
A quite, hidden gem located in Ohio city.	$21,170	$92	61%	3	1	5	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Charming retreat in parma	$24,194	$120	52%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Modern Colonial - Tremont - Excellent Walkability	$89,049	$338	71%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
Newly Renovated Apt. Near Downtown Cleveland	$31,761	$115	67%	3	1	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Modern Duplexupper unit	$18,176	$98	49%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Spacious \| Parking \| Mins from DT \| Pet Friendly!	$90,339	$255	94%	3	1	1	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Stylish Pet Friendly 3 Bedroom House	$23,029	$120	44%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Spacious modern home in heart of Cleveland	$35,696	$196	49%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (60)
Parma Home w/ Hot Tub and Arcade room!	$40,552	$107	98%	3	2	2	$95	❌	✅	✅	Y / Y	⭐️ 4.7 (69)
Minutes from EVERYTHING	$37,079	$104	90%	3	2	1	$70	❌	❌	❌	N / Y	⭐️ 5 (221)
Modern Home in Cleveland	$27,057	$143	47%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Modern Tremont Home	$20,101	$145	33%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Tremont 7 min to downtown Cle	$28,837	$178	40%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Tremont & Ohio City House \| Sleeps 8 \| Modern	$59,557	$205	79%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (116)
Rock n Roll Retreat in Cleveland	$26,115	$86	78%	3	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (62)
Urban Escape in Vibrant Tremont - Near Downtown	$28,623	$100	74%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

-2.03% 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)	-$1,046	-$2,093	-$3,140	-$4,187	-$5,234	-$10,469	-$31,409
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Down Payment	$37,500	$37,500	$37,500	$37,500	$37,500	$37,500	$37,500
Property Appreciation	$5,625	$11,418	$17,386	$23,532	$29,863	$64,484	$267,611
Total Return	$192,078	$196,824	$201,745	$206,844	$212,128	$241,514	$423,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.03%

Cap Rate

6.18%

Return on Investment

12.49%

4700 Behrwald Ave Cleveland, OH, 44144

3 bed • 1 bath • 9 guests

Purchase Price

Est. $899/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$1,046

Annual Profit

6.2%

Cap Rate

-2.0%

Cash on Cash

$29,059

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 52% occupancy.Projected nightly rate is $134/night at 65% occupancy.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$33,846

Avg annual revenue

65%

Avg occupancy rate

$134

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

$90k

-$1,047

Profit

Revenue

$29,059

Operating Expenses

$17,458

Operating Income

$11,601

Mortgage & Taxes

$12,648

Profit (Cash Flow)

-$1,047

$51,375

Cash Investment

Down Payment

$37,500

Renos & Furnishing

$8,250

Closing Costs

$5,625

Total

$51,375

DSCR Ratio

Weak

0.92

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.03%

Cap Rate

6.18%

Return on Investment

12.49%

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

$8,899

Deductible property tax

$1,856

Your total deduction

$20,761

Your adjusted annual income

$150,000 - $20,761 = $129,239

Taxes on $129,239 (30%)

$38,772

Your old tax bill

$45,000

Your new tax bill

$38,772

Estimated tax savings

$6,228

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -