BNBCalc Short Term Rental Investment Analysis 5520 Grasmere Ave, Maple Heights, OH 44137

2 bed • 1 bath • 6 guests • $99,900

BNB

Calc

Annual Revenue

$20,746

Profit (Cash Flow)

-$2,370

Cap Rate

4.4%

Annual Revenue

$20,746

AirDNA projects $80/night at 71% occupancy ($20,745). Airbtics projects $100/night at 64% occupancy ($23,375). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $80 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,374	$23,703	$36,058	$45,931
Occupancy	44%	68%	84%	92%
Nightly Rate	$75	$93	$114	$132

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 2 bedroom townhouse with on site parkin	$46,219	$122	95%	2	2	1	$100	❌	❌	✅	N / N	⭐️ 0 (0)
Warrensville Hts. Welcome Inn 2 bedrooms 1sofa bed	$14,823	$150	27%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (25)
Home sweet home	$14,275	$76	46%	2	1	1	$40	❌	❌	❌	N / N	⭐️ 4.7 (142)
The Hidden Oasis near CLE Clinic & Downtown	$17,119	$111	39%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (41)
Spacious, Newly-Remodeled 2BR Cape Code	$13,440	$102	36%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
Welcome to Our Lovely Home with Jacuzzi Tub	$14,860	$83	45%	2	1	1	$35	❌	❌	✅	N / Y	⭐️ 4.8 (119)
Near CLE Clinic \| Long term stays accepted	$32,702	$104	84%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Full cozy Townhouse 2 bedroom	$19,300	$80	61%	2	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
Parkside Gem! First floor of duplex, sleeps 4	$22,373	$114	51%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (25)
Elegant 2BR 1BA Wi-Fi, Full kitchen, Townhouse	$15,895	$64	67%	2	1	4	$20	❌	❌	✅	Y / Y	⭐️ 4 (36)
Black & White Classics	$20,592	$69	76%	2	1	3	$95	❌	❌	❌	N / Y	⭐️ 4.5 (21)
#1 Home Away From Home.	$16,783	$92	44%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
2/1.5 Clean and Comfortable Home in Bedford, OH	$26,644	$91	80%	2	2	28	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Modern Loft ~ Near Cle Clinic ~ Long Stays OK	$22,130	$89	62%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (51)
Director's Cut	$20,924	$71	76%	2	1	3	$95	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Cozy, two-story townhouse,private entrance.	$47,819	$161	80%	2	2	4	$85	❌	❌	❌	Y / Y	⭐️ 5 (1)
Spacious 2BR with large TV, Wi-Fi, accessible #1	$23,468	$75	85%	2	1	4	$30	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
Roomy 2 Queen Beds large TV, Wi-Fi, Upper	$19,197	$74	69%	2	1	4	$30	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
Cozy Bungalow 2	$21,167	$65	87%	2	1	7	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
Quiet neighborhood, great location to downtown.	$21,887	$65	92%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cozy renovated 2BR near to everything.	$35,991	$104	94%	2	1	7	$60	❌	❌	❌	Y / Y	⭐️ 5 (10)
Charming Shaker Heights Unit	$35,504	$101	94%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Serenity Ranch-Single floor living amenities!	$33,632	$120	72%	2	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cool- Vintage Suite, Perfect home for Longer Stays	$16,110	$71	62%	2	1	28	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
1st floor living, 2 b. 1 bath	$15,243	$115	31%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Modern Garfield Heights Home: 13 Mi to Cleveland!	$43,223	$241	49%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 3 (3)
2nd floor 2Br near CWRU/Clinic/Van Aken	$32,015	$111	77%	2	1	21	$60	❌	❌	❌	Y / Y	⭐️ 5 (11)
Brick ranch on quiet street in Historic Bedford	$13,686	$85	44%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Lovely corner house	$11,612	$123	24%	2	1	1	$60	❌	❌	✅	Y / N	⭐️ 0 (0)
Downstairs Unit to Remodeled Townhome	$23,150	$90	66%	2	1	2	$44	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Stylish 1st Floor 2Br near Clinic/CWRU/Van Aken	$32,397	$129	68%	2	1	30	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
South Cleveland 2 bedroom 1 bath	$7,980	$112	15%	2	1	1	$85	❌	❌	❌	Y / N	⭐️ 4 (1)
Maple Ht South Cleveland 480 Lee	$17,782	$135	29%	2	1	1	$105	❌	❌	✅	Y / Y	⭐️ 3.7 (7)
King bed stay next to a Cleveland Metropark!	$21,799	$72	79%	2	1	1	$30	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Cheerful 2-bedroom home ideal for longterm stays.	$34,404	$100	94%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Bright & Spacious in Shaker	$20,790	$80	71%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Bright Spacious Flat Near Highway	$23,386	$71	90%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
WiFi / 1st Floor/CLE Clinic/CaseWestrn U/Pinecrest	$9,041	$95	26%	2	1	30	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Beautiful Cozy Bungalow & Office	$25,644	$77	91%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Updated Modern 2BR Close to Clinic/CWRU	$45,412	$132	91%	2	1	7	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (45)

Return Metrics

-8.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,370	-$4,740	-$7,110	-$9,480	-$11,850	-$23,700	-$71,101
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$79,920	$79,920	$79,920	$79,920	$79,920	$79,920	$79,920
Down Payment	$19,980	$19,980	$19,980	$19,980	$19,980	$19,980	$19,980
Property Appreciation	$2,997	$6,083	$9,263	$12,538	$15,911	$34,357	$142,583
Total Return	$100,526	$101,243	$102,053	$102,958	$103,961	$110,556	$171,382

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.1%

Cap Rate

4.37%

Return on Investment

5.5%

5520 Grasmere Ave Maple Heights, OH, 44137

2 bed • 1 bath • 6 guests

Purchase Price

Est. $479/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$2,370

Annual Profit

4.4%

Cap Rate

-8.1%

Cash on Cash

$20,746

Annual Revenue

BNBCalc predicts this property will get $100 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$23,760

Avg annual revenue

64%

Avg occupancy rate

$100

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

$5k

$20k

$35k

$50k

-$2,370

Profit

Revenue

$20,746

Operating Expenses

$16,377

Operating Income

$4,369

Mortgage & Taxes

$6,739

Profit (Cash Flow)

-$2,370

$29,227

Cash Investment

Down Payment

$19,980

Renos & Furnishing

$6,250

Closing Costs

$2,997

Total

$29,227

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.1%

Cap Rate

4.37%

Return on Investment

5.5%

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

$4,741

Deductible property tax

$989

Your total deduction

$13,129

Your adjusted annual income

$150,000 - $13,129 = $136,871

Taxes on $136,871 (30%)

$41,061

Your old tax bill

$45,000

Your new tax bill

$41,061

Estimated tax savings

$3,939

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -