BNBCalc Short Term Rental Investment Analysis 5001 Tillman Ave, Cleveland, OH 44102

4 bed • 2 bath • 12 guests • $340,000

BNB

Calc

Annual Revenue

$49,491

Profit (Cash Flow)

$6,441

Cap Rate

8.6%

Annual Revenue

$49,491

AirDNA projects $271/night at 50% occupancy ($49,490). Airbtics projects $259/night at 54% occupancy ($51,083). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,566	$49,601	$75,717	$109,670
Occupancy	48%	55%	61%	65%
Nightly Rate	$134	$232	$323	$433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Imaginative 4-bedroom wonder in heart of Ohio City	$47,437	$232	53%	4	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
The OC Estate	$58,714	$229	60%	4	3	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (123)
Nest On Vestry- CLE Themed - Unbeatable Proximity	$132,832	$595	58%	4	3	1	$145	✅	❌	✅	Y / Y	⭐️ 4.9 (249)
The Chatham Manor \| Chef's Kitchen \| Hot Tub	$65,949	$256	63%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (87)
The Bamboo Haus - Mid Century Home in Ohio City	$67,199	$283	62%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (118)
The Bridge House Blues	$120,226	$473	67%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
The House Hotels-5 Mins from Downtown-W45th1 Lower	$19,002	$132	35%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Upper	$23,360	$124	47%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Urban Lake House - Near Downtown, 6 Beds/2500sqft!	$59,653	$316	49%	4	2	2	$145	❌	❌	✅	Y / N	⭐️ 4.8 (33)
Spacious Cleveland Home, Near Top Eateries	$20,100	$119	43%	4	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Miracle on 54th Street \| Modern & Industrial	$65,427	$330	53%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (74)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Lower	$22,301	$124	46%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Large Renovated 4 Bedroom! Only 7 Mins to Downtown	$45,551	$170	68%	4	2	2	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Believeland Bungalow-Bball Hoop/Office/5 min to DT	$87,006	$374	60%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (50)
The House Hotels - W47th 2 - 5 Minutes from Downto	$31,425	$136	55%	4	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (136)

Return Metrics

7.26% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,441	$12,882	$19,324	$25,765	$32,207	$64,414	$193,243
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$356,641	$373,588	$390,851	$408,438	$426,360	$521,346	$1,018,513

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.26%

Cap Rate

8.64%

Return on Investment

22.52%

5001 Tillman Ave Cleveland, OH, 44102

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,631/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$6,441

Annual Profit

8.6%

Cap Rate

7.3%

Cash on Cash

$49,491

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $271/night at 50% occupancy.Projected nightly rate is $259/night at 54% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$57,745

Avg annual revenue

54%

Avg occupancy rate

$259

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

$55k

$95k

$135k

$6,441

Profit

Revenue

$49,491

Operating Expenses

$20,114

Operating Income

$29,377

Mortgage & Taxes

$22,935

Profit (Cash Flow)

$6,441

$88,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$10,500

Closing Costs

$10,200

Total

$88,700

DSCR Ratio

Strong

1.28

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.26%

Cap Rate

8.64%

Return on Investment

22.52%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$28,691

Your adjusted annual income

$150,000 - $28,691 = $121,309

Taxes on $121,309 (30%)

$36,393

Your old tax bill

$45,000

Your new tax bill

$36,393

Estimated tax savings

$8,607

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: No

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: -