5100 Hickory Dr Lyndhurst, Ohio, 44124
4 bed • 2 bath • 10 guests
Est. $1,600/mo

Inquire about this property
Contact Agent
$333,600
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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