BNBCalc Short Term Rental Investment Analysis 5100 Hickory Drive, Lyndhurst, OH

3 bed • 2 bath • 8 guests • $333,600

BNB

Calc

Annual Revenue

$54,984

Profit (Cash Flow)

$11,652

Cap Rate

10.2%

Annual Revenue

$54,984

AirDNA projects $139/night at 68% occupancy ($34,522). Airbtics projects $153/night at 60% occupancy ($33,529). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,780	$34,011	$54,194	$63,846
Occupancy	45%	63%	76%	79%
Nightly Rate	$116	$141	$188	$210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
South Euclid Haven	$36,037	$201	45%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 0 (2)
3BR Casino Themed \| Slots & Games \| Near Downtown	$24,896	$135	43%	3	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Spacious & conveniently located!	$35,957	$138	70%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Log Cabin I Nature's Oasis I Fire Pit + Gazebo	$51,501	$223	59%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Home Away From Home - Beautiful Yard	$42,968	$146	78%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (131)
2-3 bedroom Apt, Close to Everything,Pets welcome	$26,738	$89	76%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Family-Friend 3BR Home & patio.	$25,989	$122	54%	3	1.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (28)
First Flr Bdrm & Bath. Quick drive to Hospitals.	$47,791	$151	85%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 5 (40)
Remodeled house - Cozy - No pets - CLE 20 min	$32,260	$132	63%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cleveland Area Retreat Near Lake Erie	$46,879	$195	59%	3	2.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (5)
Luxury 3BR 2BA, 10 min from Cleveland Clinic!	$46,491	$190	55%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
Urban Farmhouse	$30,929	$97	80%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (79)
The Worlds Cozy Nest	$35,839	$144	68%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (86)
Modern 3BR home next to park, office space, & more	$32,714	$133	61%	3	1.5	1	$131	❌	❌	✅	Y / Y	⭐️ 5 (50)
Welcome to Cleveland Heights!	$30,304	$180	46%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (36)
# 07 - Minutes to Hospitals & Universities	$49,934	$179	75%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (159)
Spacious Residence near CWRU, Cleveland Clinic, UH	$58,096	$334	46%	3	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Great 3 bedroom; quiet neighborhood	$28,904	$210	37%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (12)
King Bed, Fire Pit & Whimsical Sea	$29,612	$100	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Light, Bright, and Clean! Close to it all!	$38,087	$125	79%	3	1	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (30)
Welcome to the Artist's Den, close to CLE clinic	$24,585	$103	64%	3	1.5	4	$95	❌	❌	❌	Y / Y	⭐️ 5 (209)
Stylish&Bright 4BR w/Sun Deck-Close To Everything!	$37,406	$127	80%	3	1.5	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (100)
Cozy Mid-Century Modern University Heights Getaway	$64,210	$210	81%	3	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cute home in Univ Heights, close to John Carroll	$32,225	$196	44%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy & bright 3 bedroom with home office. Pets OK.	$33,053	$113	78%	3	1.5	7	$175	❌	❌	✅	Y / Y	⭐️ 5 (26)
Home away from home.	$29,432	$111	71%	3	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
NEW Cozy Home in South Euclid	$39,453	$129	79%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Townhouse in Mayfield Heights with 2-Car Garage	$37,653	$212	45%	3	1.5	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy Fairytale Getaway: 2BR & Magical Attic	$31,255	$117	67%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Home like 3bedroom home in SouthEuclid ,Oh	$13,009	$104	31%	3	1.5	3	$100	❌	❌	✅	N / N	⭐️ 4.5 (38)
Peaceful Oasis. Safe & Quiet street	$20,458	$193	23%	3	1	1	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
The Lodge-City Oasis near CCF/UH	$32,770	$116	71%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 0 (1)
Cozy New Build Entire Home - 5 Star Getaway	$24,151	$153	40%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful Cozy New Build Home - Pet Friendly	$22,574	$153	38%	3	2	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming 3 bedroom 2.5 bath home	$50,060	$168	78%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Cozy 3BR \| Family-Friendly, Near Cleveland Clinic	$31,198	$110	70%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
18min from clvd-brown stadium	$24,945	$119	53%	3	2	1	$65	❌	❌	❌	Y / N	⭐️ 4.2 (13)
Brand New Build Cozy Private 3Br/2Ba Home	$22,393	$161	38%	3	2	14	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
University Heights Home Near Downtown Cleveland!	$37,406	$188	53%	3	2	2	$78	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy, deadend street. Close to everything!	$33,077	$113	77%	3	1.5	4	$80	❌	❌	✅	Y / Y	⭐️ 5 (115)

Return Metrics

13.67% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,652	$23,304	$34,956	$46,609	$58,261	$116,523	$349,569
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$266,880	$266,880	$266,880	$266,880	$266,880	$266,880	$266,880
Down Payment	$66,720	$66,720	$66,720	$66,720	$66,720	$66,720	$66,720
Property Appreciation	$10,008	$20,316	$30,933	$41,869	$53,133	$114,730	$476,134
Total Return	$355,260	$377,220	$399,490	$422,079	$444,995	$564,853	$1,159,304

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.67%

Cap Rate

10.23%

Return on Investment

29.25%

5100 Hickory Dr Lyndhurst, Ohio, 44124

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,600/mo

Inquire about this property

Contact Agent

$333,600

Zestimate

Airbnb Investor Score

$11,652

Annual Profit

10.2%

Cap Rate

13.7%

Cash on Cash

$54,984

Annual Revenue

BNBCalc predicts this property will get $153 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$34,830

Avg annual revenue

60%

Avg occupancy rate

$153

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

$10k

$30k

$45k

$65k

$11,652

Profit

Revenue

$54,984

Operating Expenses

$20,828

Operating Income

$34,156

Mortgage & Taxes

$22,504

Profit (Cash Flow)

$11,652

$85,228

Cash Investment

Down Payment

$66,720

Renos & Furnishing

$8,500

Closing Costs

$10,008

Total

$85,228

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.67%

Cap Rate

10.23%

Return on Investment

29.25%

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

$15,833

Deductible property tax

$3,303

Your total deduction

$22,570

Your adjusted annual income

$150,000 - $22,570 = $127,430

Taxes on $127,430 (30%)

$38,229

Your old tax bill

$45,000

Your new tax bill

$38,229

Estimated tax savings

$6,771

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:

0.38 sqft

Year built:

1969

Size:

2,168 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.38 sqft

Building area: 2,168 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Carport, Garage - Attached

Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $153

Lot Info

Zoning: -

Land Use: -

Parcel Number: 71204013

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $229,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $333,600

Schools

High School: Brush High School with 4/10 star rating