BNBCalc Short Term Rental Rental Arbitrage Analysis 5840 W 130th St 205, Brook Park, OH, 44142

2 bed • 1 bath • 5 guests • $995

BNB

Calc

Annual Revenue

$25,403

Profit (Cash Flow)

-$1,840

Cash on Cash Return

-29.0%

Annual Revenue

$25,403

AirDNA projects $126/night at 59% occupancy ($27,152). Airbtics projects $107/night at 65% occupancy ($25,402). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $107 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,986	$26,687	$37,081	$49,130
Occupancy	55%	67%	76%	86%
Nightly Rate	$80	$103	$127	$149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet 2 bdrm home, 8 min from the CLE Airport	$25,780	$79	85%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (210)
Pet Friendly Metroparks Home	$43,603	$137	86%	2	1	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (80)
Private 2 bdrm home mins from airport fenced yard	$23,510	$83	70%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (171)
Entire 2 bdrm mins from highway airport IX	$22,530	$74	75%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (243)
The Forest House	$32,153	$98	87%	2	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (355)
Cozy Home Near Cleveland Airport	$38,072	$135	74%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (85)
The MidCentury Modern 5 min to Airport PETS!	$15,654	$64	58%	2	1	1	$68	❌	❌	✅	N / Y	⭐️ 4.9 (16)
Charming, Peaceful, and Cozy!	$28,199	$111	65%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Orange Sunset Airport •Self Check in•	$17,010	$66	63%	2	1	1	$65	❌	❌	✅	N / N	⭐️ 5 (34)
The MidCentury Modern 5 min to Airport PETS!	$16,889	$72	57%	2	1	1	$68	❌	❌	✅	N / Y	⭐️ 5 (239)
Atop Rocky River Valley View \| Georgetown Villas	$29,994	$149	55%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (58)
Nice Valley and Creek Views \| Georgetown Villas	$34,126	$148	63%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (78)
King & Queen First Floor Unit! \| Georgetown Villas	$41,724	$150	76%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
WFH-Friendly Abode w/ Home Gym in Cleveland	$26,024	$103	59%	2	1.5	2	$93	❌	❌	❌	Y / Y	⭐️ 5 (7)
"Vintage Vibes" 2 BR, 1 Bath w/ Laundry & Parking	$21,755	$108	51%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (70)
Secluded & Renovated Home With Backyard & Hot Tub!	$37,634	$125	75%	2	1	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (39)
Beutiful Home in Parma Heights	$18,391	$143	32%	2	1	1	$80	❌	❌	❌	N / N	⭐️ 5 (32)
Orange Sunset Basement •2BR• Self Check-In•	$16,511	$54	78%	2	1	2	$70	❌	❌	✅	N / Y	⭐️ 4.5 (38)
Sapphire Haven: Cozy 2BR Upper Unit• 8 Min Airport	$24,597	$87	72%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (43)
The 1868 Fowles Inn at Baldwin Wallace/Coe Lake	$34,982	$118	81%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (142)
Urban Cottage - $25 Cleaning Fee - 2 Bedrooms	$41,248	$161	70%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Sapphire Haven: 2BR Private Basement•8 Min Airport	$19,427	$64	75%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (7)
Tangerine Airport Retreat •2BR• Self Check in•	$20,256	$65	82%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
King & Queen Memory foam beds! \| Georgetown Villas	$48,754	$173	77%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (57)
King & Queen Memory Foam Beds \| Georgetown Villas	$36,872	$146	69%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
Sapphire Haven: Neat 2BR Lower Unit• 8 Min Airport	$28,080	$81	86%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (34)
Come stay on Flamingo Ave (2 bed)	$40,845	$120	93%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Cozy Apt Near Airport & Parking	$19,050	$78	61%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.5 (24)
2 BR Home in Quiet Neighborhood	$39,496	$109	99%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Renovated Brooklyn Townhome, 9 Miles from Downtown	$21,793	$99	56%	2	1.5	10	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
New Appliances 2B/1Bath Host has 3,200 reviews	$23,412	$95	64%	2	1	2	$32	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Spacious Loft Living	$26,344	$122	59%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Apartment Near Airport, Kamms, Parking!	$16,597	$108	38%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.8 (159)
Modern & Comfortable 2BR House - 5min to Airport	$26,287	$189	38%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Modern farmhouse Style home	$28,864	$110	70%	2	2	15	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Hidden Haven	$15,457	$88	48%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
The Mango Airport Retreat	$13,988	$78	49%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Vonnie's Cozy Corner	$14,986	$91	45%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Comfy ranch near airport	$17,568	$100	48%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)

Return Metrics

-28.97% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,839	-$3,679	-$5,518	-$7,358	-$9,198	-$18,396	-$55,189
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$29	$60	$92	$124	$158	$342	$1,420
Total Return	-$1,809	-$3,618	-$5,426	-$7,233	-$9,039	-$18,054	-$53,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.97%

Payback Period Days

Return on Investment

-28.5%

5840 W 130th St 205 Brook Park, Ohio, 44142

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$25,403

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 59% occupancy.Projected nightly rate is $107/night at 65% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$26,468

Avg annual revenue

65%

Avg occupancy rate

$107

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

$20k

$35k

$50k

-$1,840

Profit

Revenue

$25,403

Operating Expenses

$15,302

Operating Income

$10,100

Net Effective Rent

$11,940

Profit (Cash Flow)

-$1,840

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-28.97%

Payback Period Days