BNBCalc Short Term Rental Investment Analysis 5314 West Maple Avenue, Geneva, OH

3 bed • 2 bath • 9 guests • $269,999

BNB

Calc

Annual Revenue

$67,935

Profit (Cash Flow)

$27,211

Cap Rate

16.8%

Annual Revenue

$67,935

AirDNA projects $223/night at 38% occupancy ($30,950). Airbtics projects $261/night at 53% occupancy ($50,524). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, $310 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,987	$50,195	$69,597	$99,148
Occupancy	46%	53%	60%	67%
Nightly Rate	$152	$254	$310	$393

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy & Stylish - Sumner Sands Cottage @ GOTL!	$51,491	$258	54%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (146)
Diana's Lakeview Cottage at Geneva-on-the Lake	$34,748	$202	47%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (228)
Premier 3 Br/3 Ba Beach LEVEL CONDO-L10	$61,772	$275	61%	3	3	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (18)
Buck & Betsy’s Country Inn	$27,527	$110	67%	3	1	2	$46	❌	❌	❌	Y / Y	⭐️ 5 (326)
Perfect spot-minutes to beach wineries Spire GOTL	$25,274	$208	33%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
private lot, walk to strip 15min to spire instit	$35,124	$139	67%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (74)
Parrot Key Cottage	$22,252	$128	44%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (283)
Mia Casa - Located in the Heart of GOTL	$59,920	$281	57%	3	1	1	$108	✅	❌	❌	N / Y	⭐️ 5 (24)
A 3 BDRM Bungalow Sleeps 7 In the Heart of GOTL	$18,640	$132	35%	3	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.8 (55)
The Allen House	$79,303	$691	30%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
No Cleaning Fees! Close to Spire/GOTL/Wine Country	$28,811	$123	64%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (105)
Ross J. Lomas House- Located directly on GOTL!!!!	$46,787	$320	37%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Elegant-Lakefront Penthouse #406	$77,607	$391	54%	3	3	2	$100	✅	❌	❌	Y / N	⭐️ 5 (2)
Wooded Creek Retreat ~Getaway \| Geneva on the Lake	$60,134	$310	53%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (50)
Lake View Cottage ~ GOTL \| Wineries \| Spire	$44,939	$210	58%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (54)
Dylan's Light House (Sunshine cottages)	$28,145	$155	48%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (70)
English Style Cottage In GOTL	$20,779	$119	45%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Spacious \| SPIRE \| GOTL \|Wine Country \| Beach	$147,389	$615	65%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Sand V-Ball Ct w/ Vineyard Views SPIRE 5 Min	$53,220	$286	49%	3	3	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (87)
Lake Life	$59,733	$301	53%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (13)
Cozy home close to wineries, Spire and GOTL strip	$48,212	$222	57%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (48)
Geneva on the lake Retreat	$47,105	$229	54%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (295)
Weis Lakeside Cottage	$49,722	$274	49%	3	3	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (56)
“Casa Cabernet” / Boutique 3 Bdrm Apt, sleeps 8+	$21,405	$114	49%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (233)
Cheerful Blue House on Geneva On The Lake	$45,643	$166	70%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (46)
Amazing Lake Front Getaway Sleeps 7	$50,030	$243	56%	3	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.6 (37)
Luxury 3 BR/2 Bath Lake Front Condo--great rates	$43,937	$145	82%	3	2	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (58)
*Penthouse Pool Beach 3 Bed Lake Erie Balcony	$64,846	$415	42%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
Lakeview \| 5 Min to GOTL \| Fireplace\| Deck \| King	$52,724	$276	51%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
The Sunset Cottage - Lakefront with Private Beach	$71,025	$370	52%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Perfect 3BR/2Bath Lakefront Condo107 w/Indoor Pool	$64,660	$234	75%	3	2	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (25)
Austin Pines Big Fam cabin!	$94,888	$447	58%	3	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (10)
Barbaree Cottage	$38,138	$316	30%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming home, 600 feet from the strip.	$43,321	$284	40%	3	2	2	$100	❌	❌	❌	Y / N	⭐️ 4.8 (90)
Charming Cottage w/ Yard < 1 Mi to Lake Erie!	$30,457	$115	71%	3	1	2	$83	❌	❌	❌	N / Y	⭐️ 4.8 (19)
A Comfortable Oasis Amongst Geneva's Charm	$83,725	$369	60%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy Lake Escape. Steps away from GOTL Strip!	$53,317	$250	58%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Cozy \| SPIRE \| Winery Tours \| GOTL \| Beach	$35,858	$143	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
A Cottage Home at Sunset Villa Geneva - Doctors Dr	$52,016	$294	48%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
New! Private home in Geneva!	$42,182	$313	36%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

38.54% 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)	$27,210	$54,421	$81,631	$108,842	$136,052	$272,105	$816,315
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$215,999	$215,999	$215,999	$215,999	$215,999	$215,999	$215,999
Down Payment	$53,999	$53,999	$53,999	$53,999	$53,999	$53,999	$53,999
Property Appreciation	$8,099	$16,442	$25,036	$33,887	$43,003	$92,857	$385,359
Total Return	$305,309	$340,862	$376,666	$412,728	$449,055	$634,961	$1,471,673

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.54%

Cap Rate

16.82%

Return on Investment

53.77%

5314 W Maple Ave Geneva, Ohio, 44041

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

212

Airbnb Investor Score

$27,210

Annual Profit

16.8%

Cap Rate

38.5%

Cash on Cash

$67,935

Annual Revenue

BNBCalc predicts this property will get $261 per night with 53% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$50,420

Avg annual revenue

53%

Avg occupancy rate

$261

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

$60k

$105k

$150k

$27,211

Profit

Revenue

$67,935

Operating Expenses

$22,512

Operating Income

$45,424

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$27,211

$70,600

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$8,500

Closing Costs

$8,100

Total

$70,600

DSCR Ratio

Strong

2.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.54%

Cap Rate

16.82%

Return on Investment

53.77%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$711

Your adjusted annual income

$150,000 - $711 = $149,289

Taxes on $149,289 (30%)

$44,787

Your old tax bill

$45,000

Your new tax bill

$44,787

Estimated tax savings

$213

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:

0.67 sqft

Year built:

1850

Size:

1,688 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.67 sqft

Building area: 1,688 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air

View: -

Parking: Driveway, No Garage, Unpaved

Amenities: Dryer, Dishwasher, Microwave, Range, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 170450014700

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $102,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Geneva Middle School with 5/10 star rating
High School: Geneva High School with 5/10 star rating