BNBCalc Short Term Rental Investment Analysis 4906 Bridge Ave, Cleveland, OH 44102, USA

3 bed • 3 bath • 9 guests • $500,000

BNB

Calc

Annual Revenue

$91,187

Profit (Cash Flow)

$32,524

Cap Rate

13.3%

Annual Revenue

$91,187

AirDNA projects $438/night at 57% occupancy ($91,186).

BNB Calc projects a 56.99999999999999% occupancy rate, $438 rate per night.

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

Return Metrics

26.28% 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)	$32,524	$65,048	$97,572	$130,096	$162,620	$325,241	$975,723
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$547,524	$595,498	$643,935	$692,850	$742,257	$997,199	$2,189,354

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.28%

Cap Rate

13.25%

Return on Investment

42.37%

4906 Bridge Ave Cleveland, Ohio, 44102-3314

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$91,187

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,524

Profit

Revenue

$91,187

Operating Expenses

$24,934

Operating Income

$66,253

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$32,524

$123,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,750

Closing Costs

$15,000

Total

$123,750

DSCR Ratio

Strong

1.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.28%

Cap Rate

13.25%

Return on Investment

42.37%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$18,218

Your adjusted annual income

$150,000 - $18,218 = $131,782

Taxes on $131,782 (30%)

$39,535

Your old tax bill

$45,000

Your new tax bill

$39,535

Estimated tax savings

$5,465

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com