BNBCalc Short Term Rental Investment Analysis 600 Overla Blvd, Englewood, OH, 45322

3 bed • 1 bath • 9 guests • $198,336

BNB

Calc

Report by:

Annual Revenue

$43,599

Profit (Cash Flow)

$10,872

Cap Rate

12.2%

Annual Revenue

$43,599

AirDNA projects $155/night at 56% occupancy ($31,703). Airbtics projects $162/night at 60% occupancy ($35,501). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,807	$34,292	$46,669	$70,964
Occupancy	56%	65%	69%	74%
Nightly Rate	$105	$137	$173	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
California Dreamin Newly Remodeled! Monthly Disc.	$35,603	$136	70%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (32)
Tranquil Nest - Family Home with Spa Tub	$34,209	$168	51%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (142)
RARE FIND! Remodeled Ranch, near Airport	$79,356	$333	63%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Luxury Cape Cod on a Quiet Street.	$30,451	$110	69%	3	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Peaceful retreat in the city	$16,480	$176	24%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (40)
Stylish modern home (38 mins to Jeffersonville)	$16,747	$105	40%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Pet-Friendly Dayton Condo ~ 1 Mi to Downtown!	$18,527	$136	31%	3	1	2	$129	❌	❌	✅	N / Y	⭐️ 4.5 (7)
The Riverview Townhome, Downtown Skyline View	$25,408	$78	84%	3	1.5	1	$42	❌	❌	✅	Y / Y	⭐️ 5 (652)
A BEAUTIFUL BUNGALOW CLOSE TO A LOVELY PARK !!!	$36,936	$138	72%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (48)
Come relax @ the Harshman House	$34,542	$129	71%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (42)
Central Location-Patio-Fenced Yard-Pet Friendly	$97,489	$376	68%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (86)
Oregon District - No Cleaning Fee - 3 Rms w/King	$25,503	$104	67%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (346)
Stylish & Cozy Home in Dayton-Close to Everything!	$22,430	$96	59%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (296)
Oregon Haus, Heart of Oregon District, Bottom Unit	$40,056	$148	66%	3	3	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (99)
TOP AIRBNB IN DAYTON! \| SOUTH PARK \| FENCED YARD	$48,464	$215	60%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (163)
Dayton Retreat, UD, MVH, Oregon Dist, KHN, &WPAFB	$28,145	$104	70%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (84)
Light & Airy Dayton Townhome • Close to UD	$25,365	$93	65%	3	1.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (218)
The Cottage Retreat	$57,056	$170	89%	3	2	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (111)
Sweet Cozy Home	$14,502	$100	37%	3	1	1	$60	❌	❌	✅	N / N	⭐️ 5 (34)
TOP AIRBNB IN KETTERING! \| Near Downtown Dayton!	$58,698	$226	69%	3	2.5	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (177)
Carillon Cottage - Modern Comfort & Vintage Design	$35,087	$125	74%	3	1.5	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (66)
Beautiful Cape Cod House in Central Location	$18,974	$84	57%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (250)
Dayton Dreamcatcher House	$25,734	$98	65%	3	1.5	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (224)
Heart of Oregon District, SuperHost Designer House	$64,617	$492	35%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (69)
Best Location in Dayton! UD & MVH 3 mins. 5 Beds.	$27,299	$106	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (63)
Brilliant Bungalow	$28,034	$170	42%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (113)
NEW Feathered & Down Bungalows - Two Homes in One	$85,197	$242	92%	3	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (5)
South Park Townhome	$28,997	$124	61%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (164)
RoyalAlberta-Modern & Private Oasis with Gameroom	$58,759	$258	59%	3	2.5	2	$298	✅	❌	❌	Y / Y	⭐️ 5 (131)
Cheerful 3 bedroom 1 bath home	$28,764	$114	67%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (51)
Edwards Hemingway Hideaway	$26,461	$156	43%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Spacious 3 Bedroom, Sleeps 12 w/ 8 Beds + Parking	$32,027	$126	60%	3	1	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (18)
Lovely Home	$28,128	$145	53%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (75)
Oregon Haus, Heart of Oregon District, Top Unit	$40,282	$172	58%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxury & Wellness	$48,397	$186	67%	3	2	1	$85	❌	✅	❌	Y / Y	⭐️ 5 (97)
Gem City Emerald *2 King beds + off-street parking	$35,595	$143	63%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
Farmhouse in the City	$21,984	$248	23%	3	2.5	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (25)
A beautiful, rustic historic farmhouse	$25,254	$100	69%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (296)
Full house Dayton Ohio 3br 2bath	$37,009	$113	81%	3	2	10	$162	❌	❌	✅	Y / Y	⭐️ 5 (30)
Dayton Loft close to DT, Oregon, UD (Sleeps 6)	$42,208	$156	68%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (61)

Return Metrics

20.86% 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)	$10,872	$21,744	$32,616	$43,488	$54,360	$108,721	$326,164
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$1,948	$4,017	$6,213	$8,545	$11,020	$25,885	$158,668
Down Payment	$39,667	$39,667	$39,667	$39,667	$39,667	$39,667	$39,667
Property Appreciation	$5,950	$12,078	$18,391	$24,892	$31,589	$68,210	$283,077
Total Return	$58,803	$78,237	$97,983	$118,054	$138,464	$246,137	$818,535

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.86%

Cap Rate

12.22%

Return on Investment

35.52%

600 Overla Blvd Englewood, Ohio, 45322

3 bed • 1 bath • 9 guests

Purchase Price

Est. $951/mo

Inquire about this property

Contact Agent

$201,500

Zestimate

123

Airbnb Investor Score

$10,872

Annual Profit

12.2%

Cap Rate

20.9%

Cash on Cash

$43,599

Annual Revenue

BNBCalc predicts this property will get $162 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$37,119

Avg annual revenue

60%

Avg occupancy rate

$162

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

$40k

$70k

$100k

$10,872

Profit

Revenue

$43,599

Operating Expenses

$19,348

Operating Income

$24,251

Mortgage & Taxes

$13,379

Profit (Cash Flow)

$10,872

$47,917

Cash Investment

Down Payment

$39,667

Renos & Furnishing

$8,250

Total

$47,917

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.86%

Cap Rate

12.22%

Return on Investment

35.52%

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

$9,413

Deductible property tax

$1,964

Your total deduction

$9,915

Your adjusted annual income

$150,000 - $9,915 = $140,085

Taxes on $140,085 (30%)

$42,025

Your old tax bill

$45,000

Your new tax bill

$42,025

Estimated tax savings

$2,975

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:

9,600 sqft

Year built:

1972

Size:

1,102 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 9,600 sqft

Building area: 1,102 sqft

Garage: Yes

Heating: Forced air, natural gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Attached, Detached, Garage, One Car Garage, Two Car Garage, Storage

Amenities: Dryer, Dishwasher, Microwave, Range, Refrigerator, Washer, Gas Water Heater

Price per square foot: $182

Lot Info

Zoning: -

Land Use: -

Parcel Number: M57006080009

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $140,090

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $201,500

Schools

High School: Northmont High School with 7/10 star rating