BNBCalc Short Term Rental Investment Analysis 471 E 143rd St, Cleveland, OH 44110

4 bed • 2 bath • 12 guests • $74,900

BNB

Calc

Annual Revenue

$30,571

Profit (Cash Flow)

$7,864

Cap Rate

17.2%

Annual Revenue

$30,571

AirDNA projects $155/night at 54% occupancy ($30,570). Airbtics projects $239/night at 59% occupancy ($51,503). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,958	$52,922	$72,029	$113,449
Occupancy	48%	63%	72%	79%
Nightly Rate	$159	$222	$262	$380

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Home Near Downtown, Little Italy, Clinic	$50,304	$198	65%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
The Intercontinental at University Heights	$35,782	$221	42%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Family friendly home near Clinic & Colleges	$65,545	$234	72%	4	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (23)
Colorful 4 BR in the Heart of University Circle!	$139,360	$549	68%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$157,376	$570	74%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
West Saint James Living	$93,545	$291	87%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (176)
Tremont Eleven \| 3 King Beds \| Steam Room	$90,964	$416	54%	4	4	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (54)
Work Friendly Renovated Home in University Heights	$76,956	$230	87%	4	4	1	$210	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
The"Wolf of Tremont"-Golf Sim+Game Room+85 in tv!	$78,382	$377	56%	4	3	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (40)
House in the Heights 4br close to Downtown	$37,684	$197	52%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (103)
Adorn635	$22,348	$109	49%	4	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (135)
Cleveland rockefeller mansion 4 bed, 2.5 bath	$73,730	$253	77%	4	3	7	$400	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Twin of West Saint James	$94,830	$291	88%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Contemporary Luxury Living I Basement Theater	$69,189	$326	54%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
The Nest - near Clev Clinic and University Circle	$22,426	$107	54%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
4Bed/2Bath Full House in Cleveland Heights	$33,196	$201	41%	4	2	2	$275	❌	❌	✅	Y / N	⭐️ 4.5 (22)
Beautiful single 4 bedroom home with free parking	$29,869	$127	60%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Family/pet-friendly vintage Cleveland Heights home	$57,404	$184	83%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Renovated Home Near Dt & Cleveland Clinic-King Bed	$46,357	$172	71%	4	2	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (49)
Cozy Home Away From Home	$30,242	$114	64%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
The Magic Manor	$38,118	$134	74%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Spacious Modern House next to Cleveland Clinic	$40,123	$156	68%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
The Heart of Cleveland Heights	$43,965	$159	72%	4	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
University Circle Gem	$40,119	$149	70%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Minutes from Downtown, Rock-N-Roll Hall of Fame.	$20,445	$133	42%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (122)
Hideaway in the Heights!	$48,701	$175	66%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (9)
Construction Crew House Sleeps 8 w/ Free Parking	$42,834	$249	47%	4	3	7	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
The Cozy Carriage House \| Next to CLE Clinic	$64,209	$219	79%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (116)
C- Suite @ the Fairmount Chateau	$28,208	$159	47%	4	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
Breakfast at Tiffany’s	$71,300	$253	77%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cleveland First Floor Bed & Bath Bungalow	$51,082	$224	59%	4	1	7	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Work/Travel/Home away from Home	$39,456	$245	44%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
10 Mins to Cleveland Downtown & Clinic	$32,337	$122	65%	4	2	2	$130	❌	❌	❌	N / Y	⭐️ 4.9 (159)
Cleveland Clinic Outpatient Housing in Safe Area	$69,512	$298	62%	4	3	7	$400	❌	❌	✅	Y / Y	⭐️ 4.4 (10)
Quiet 4 bed close to Cleveland Clinic	$59,370	$250	64%	4	4	7	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Nice & Cozy Single Family Home. 6•Beds	$40,542	$209	53%	4	2	1	$0	✅	❌	❌	N / N	⭐️ 4.7 (47)
Beautiful spacious house perfect for a family	$43,655	$350	33%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

28.36% 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)	$7,864	$15,728	$23,592	$31,456	$39,320	$78,641	$235,925
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$59,920	$59,920	$59,920	$59,920	$59,920	$59,920	$59,920
Down Payment	$14,980	$14,980	$14,980	$14,980	$14,980	$14,980	$14,980
Property Appreciation	$2,247	$4,561	$6,945	$9,400	$11,929	$25,759	$106,901
Total Return	$85,011	$95,189	$105,437	$115,757	$126,150	$179,301	$417,727

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.36%

Cap Rate

17.24%

Return on Investment

39.12%

471 E 143rd St Cleveland, OH, 44110

4 bed • 2 bath • 12 guests

Purchase Price

Est. $359/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

188

Airbnb Investor Score

$7,864

Annual Profit

17.2%

Cap Rate

28.4%

Cash on Cash

$30,571

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 54% occupancy.Projected nightly rate is $239/night at 59% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$53,976

Avg annual revenue

59%

Avg occupancy rate

$239

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

$60k

$110k

$160k

$7,864

Profit

Revenue

$30,571

Operating Expenses

$17,654

Operating Income

$12,917

Mortgage & Taxes

$5,053

Profit (Cash Flow)

$7,864

$27,727

Cash Investment

Down Payment

$14,980

Renos & Furnishing

$10,500

Closing Costs

$2,247

Total

$27,727

DSCR Ratio

Strong

2.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.36%

Cap Rate

17.24%

Return on Investment

39.12%

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

$3,555

Deductible property tax

$742

Your total deduction

$1,005

Your adjusted annual income

$150,000 - $1,005 = $148,995

Taxes on $148,995 (30%)

$44,698

Your old tax bill

$45,000

Your new tax bill

$44,698

Estimated tax savings

$302

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -