BNBCalc Short Term Rental Investment Analysis 64 Glen Mary Dr, Amelia, OH 45102

3 bed • 2 bath • 9 guests • $357,000

BNB

Calc

Annual Revenue

$39,881

Profit (Cash Flow)

-$3,066

Cap Rate

5.9%

Annual Revenue

$39,881

AirDNA projects $216/night at 46% occupancy ($36,290). Airbtics projects $179/night at 61% occupancy ($39,880). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,302	$36,589	$59,769	$91,426
Occupancy	37%	60%	91%	93%
Nightly Rate	$146	$163	$176	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Creek Retreat	$54,258	$154	93%	3	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (91)
Historic Getaway w/Stunning River Views -3BR Suite	$56,663	$176	80%	3	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (69)
MadCat Lake House	$23,054	$163	36%	3	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.6 (28)
Fields of Dreams Farm House	$39,379	$176	60%	3	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Bella’s Retreat	$18,579	$134	35%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
New! Historic & Renovated 3BR Riverside Suite	$32,783	$144	60%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (36)
Serenity away from the big city	$42,822	$306	37%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Cozy clean home: New 3 bed 1 bath across from park	$64,572	$195	89%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lee Cottage	$31,698	$176	38%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
The Parquet…Make Yourself at Home	$46,976	$131	94%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy Cottage	$53,046	$149	93%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Tranquil Farm Retreat	$60,390	$165	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
New Richmond Home w/ Back Patio, Grill & Fire Pit!	$32,154	$153	50%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4 (1)
Modern Historic 3 bdrm 2 bath	$23,138	$139	41%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (6)

Return Metrics

-3.38% 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)	-$3,065	-$6,131	-$9,196	-$12,262	-$15,328	-$30,656	-$91,968
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$285,600	$285,600	$285,600	$285,600	$285,600	$285,600	$285,600
Down Payment	$71,400	$71,400	$71,400	$71,400	$71,400	$71,400	$71,400
Property Appreciation	$10,710	$21,741	$33,103	$44,806	$56,860	$122,778	$509,532
Total Return	$364,644	$372,610	$380,906	$389,544	$398,532	$449,121	$774,563

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.38%

Cap Rate

5.88%

Return on Investment

12.3%

64 Glen Mary Dr Amelia, OH, 45102

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,712/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$3,065

Annual Profit

5.9%

Cap Rate

-3.4%

Cash on Cash

$39,881

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $216/night at 46% occupancy.Projected nightly rate is $179/night at 61% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$40,554

Avg annual revenue

61%

Avg occupancy rate

$179

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

$35k

$50k

$65k

-$3,066

Profit

Revenue

$39,881

Operating Expenses

$18,865

Operating Income

$21,016

Mortgage & Taxes

$24,082

Profit (Cash Flow)

-$3,066

$90,610

Cash Investment

Down Payment

$71,400

Renos & Furnishing

$8,500

Closing Costs

$10,710

Total

$90,610

DSCR Ratio

Weak

0.87

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.38%

Cap Rate

5.88%

Return on Investment

12.3%

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

$16,944

Deductible property tax

$3,534

Your total deduction

$39,606

Your adjusted annual income

$150,000 - $39,606 = $110,394

Taxes on $110,394 (30%)

$33,118

Your old tax bill

$45,000

Your new tax bill

$33,118

Estimated tax savings

$11,882

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: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -