BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

4 bed • 2 bath • 10 guests • $333,600

BNB

Calc

Annual Revenue

$48,300

Profit (Cash Flow)

$5,837

Cap Rate

8.5%

Annual Revenue

$48,300

AirDNA projects $141/night at 67% occupancy ($34,504). Airbtics projects $191/night at 58% occupancy ($40,461). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $228 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,965$42,684$60,973$82,316
Occupancy46%60%70%74%
Nightly Rate$137$188$228$293

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Enjoy, Energize, Eclectic!

No image available

$32,831
$120
71%
42.52$125✅❌❌Y / Y⭐️ 5 (47)
Beautiful spacious 4 bedroom with large backyard

No image available

$34,420
$124
74%
412$139❌❌✅Y / Y⭐️ 5 (116)
Games House | Pet-Friendly | Near Downtown & Zoo

No image available

$44,875
$164
68%
41.52$175❌❌✅Y / Y⭐️ 4.5 (92)
Cozy Home Away From Home

No image available

$29,859
$139
53%
422$160❌❌❌Y / Y⭐️ 5 (94)
Remodeled Clev hts home- mstr bed/bath on 1st floo

No image available

$30,690
$199
41%
423$135❌❌✅Y / Y⭐️ 5 (56)
Hickory House - Suburban Oasis

No image available

$67,134
$357
50%
4214$150✅✅✅Y / Y⭐️ 4.8 (27)
Nice & Cozy Single Family Home. 6•Beds

No image available

$39,220
$228
47%
41.51$0✅❌❌N / N⭐️ 4.5 (68)
Spacious Home Near Downtown, Little Italy, Clinic

No image available

$41,711
$155
69%
431$80❌❌❌Y / Y⭐️ 5 (166)
Work/Travel/Home away from Home

No image available

$23,552
$195
33%
412$0❌❌❌Y / Y⭐️ 4.5 (4)
The Heart of Cleveland Heights

No image available

$25,526
$103
64%
41.51$45❌❌❌Y / Y⭐️ 5 (193)
Adorn635

No image available

$19,390
$86
53%
41.51$100❌❌❌N / Y⭐️ 5 (157)
Two Stylish Homes in One Booking|4BDRM|Groups

No image available

$58,216
$373
39%
422$160❌❌❌Y / Y⭐️ 0 (2)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!

No image available

$52,764
$174
78%
42.52$134❌❌✅Y / Y⭐️ 5 (47)
Colorful 4 BR in the Heart of University Circle!

No image available

$49,272
$172
74%
42.52$134❌❌✅Y / Y⭐️ 5 (46)
Beautifully Renovated, Luxury Home in Beachwood OH

No image available

$64,036
$315
54%
422$295❌❌❌Y / Y⭐️ 5 (29)
Entire Home Near Downtown & Clinic-King Bed

No image available

$50,179
$204
66%
41.53$149✅❌✅Y / Y⭐️ 5 (64)
The Magic Manor

No image available

$36,927
$133
74%
422$150❌❌❌Y / Y⭐️ 5 (94)
Belle Vue Lake House

No image available

$30,570
$109
73%
41.52$80❌❌❌Y / Y⭐️ 5 (89)
West Saint James Living

No image available

$76,226
$291
71%
42.53$100❌❌❌Y / Y⭐️ 5 (192)
Coastal Lake Erie Cottage w/ Amazing Water Views!

No image available

$40,142
$142
70%
422$129❌❌✅Y / Y⭐️ 4.5 (31)
Pet-Friendly 4BR | Near CLE Clinic & Attractions

No image available

$59,638
$203
78%
422$140❌❌✅Y / Y⭐️ 4.5 (14)
*Chez Cleveland* Modern 3BR Home + Bonus Room

No image available

$28,963
$146
52%
41.53$135❌❌❌Y / Y⭐️ 5 (48)
The Intercontinental at University Heights

No image available

$34,265
$224
40%
442$225❌❌❌Y / Y⭐️ 4.8 (81)
House in the Heights 4br close to Downtown

No image available

$33,702
$194
47%
42.53$75❌❌❌Y / Y⭐️ 5 (116)
Perfect Cleveland Retreat

No image available

$64,851
$252
67%
42.51$95❌❌❌Y / Y⭐️ 5 (40)
Family/pet-friendly vintage Cleveland Heights home

No image available

$48,737
$171
76%
41.51$150❌❌✅Y / Y⭐️ 5 (75)
Entire Cleveland Heights Remodeled Home!

No image available

$21,136
$105
55%
422$0❌❌✅Y / Y⭐️ 4.5 (169)
Home away from home, Diamond in the rough.

No image available

$36,068
$235
40%
42.52$150✅❌❌Y / Y⭐️ 5 (117)
Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen

No image available

$38,812
$190
54%
42.52$125✅❌❌Y / Y⭐️ 5 (114)
Highly refined and fully remodeled heights home

No image available

$37,911
$228
45%
42.53$135❌❌✅Y / Y⭐️ 5 (82)
4Bed/2Bath Full House in Cleveland Heights

No image available

$16,498
$84
44%
422$275❌❌✅Y / N⭐️ 4.5 (22)
"THE COOP"

No image available

$46,698
$207
61%
42.53$100❌❌❌Y / Y⭐️ 5 (32)
The White house

No image available

$30,478
$234
34%
432$75✅❌❌Y / Y⭐️ 5 (18)
Beautiful spacious house perfect for a family

No image available

$47,388
$350
35%
432$150❌❌❌Y / Y⭐️ 5 (5)
Family friendly home near Clinic & Colleges

No image available

$52,362
$227
59%
43.52$275❌❌❌Y / Y⭐️ 4.5 (26)
No Place Like Home!

No image available

$28,768
$110
66%
432$150❌❌❌Y / Y⭐️ 5 (28)
Charming, centrally located 4 br

No image available

$34,236
$129
69%
4115$150❌❌❌Y / N⭐️ 5 (8)
Spacious newly renovated home

No image available

$35,431
$240
40%
423$120✅❌❌Y / Y⭐️ 0 (1)
Escape to Fun: Hot Tub & Game Arcade Retreat

No image available

$43,135
$142
78%
421$100❌❌✅Y / Y⭐️ 5 (46)
Cheerful Retreat close to Colleges &Hospitals

No image available

$47,943
$186
69%
423$95❌❌✅Y / Y⭐️ 4.5 (32)

Return Metrics

6.69% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,837$11,674$17,511$23,349$29,186$58,372$175,118
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$349,445$365,590$382,045$398,818$415,920$506,703$984,853

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.69%

Cap Rate

8.49%

Return on Investment

21.92%

property-location

5100 Hickory Dr Lyndhurst, Ohio, 44124

4 bed • 2 bath • 10 guests

Est. $1,600/mo

Agent

Inquire about this property

Contact Agent

$333,600

Zestimate

51

Airbnb Investor Score

$5,837

Annual Profit

8.5%

Cap Rate

6.7%

Cash on Cash

$48,300

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $141/night at 67% occupancy ($34,504.6). Airbtics projects $191/night at 58% occupancy ($40,461).

Top 51% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,864

Avg annual revenue

58%

Avg occupancy rate

$191

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

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

$5,837

Profit

Revenue

$48,300

Operating Expenses

$19,959

Operating Income

$28,341

Mortgage & Taxes

$22,504

Profit (Cash Flow)

$5,837

$87,228

Cash Investment

Down Payment

$66,720

Renos & Furnishing

$10,500

Closing Costs

$10,008

Total

$87,228

DSCR Ratio

Strong

1.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.69%

Cap Rate

8.49%

Profit (Cummulative)

$5,837

$266,880

$10,500

$10,008

$0

Total Gain

$19,123

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

$28,661

Your adjusted annual income

$150,000 - $28,661 = $121,339


Taxes on $121,339 (30%)

$36,402

Your old tax bill

$45,000

Your new tax bill

$36,402


Estimated tax savings

$8,598

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