BNBCalc Short Term Rental Investment Analysis 701 Bertha Ave, Akron, OH 44306

3 bed • 1 bath • 9 guests • $115,000

BNB

Calc

Annual Revenue

$21,790

Profit (Cash Flow)

-$2,480

Cap Rate

4.6%

Annual Revenue

$21,790

AirDNA projects $157/night at 38% occupancy ($21,790). Airbtics projects $158/night at 58% occupancy ($33,470). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 38% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,671	$33,052	$46,023	$70,203
Occupancy	47%	59%	69%	75%
Nightly Rate	$113	$144	$170	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lake View House-Trail access/Dog Friendly- 3 Bdrm	$30,365	$113	68%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
East Side Airdock/Foozeball/Rubber City	$27,751	$122	55%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (96)
Firestone Park Hideaway	$26,893	$175	40%	3	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
The Blue House	$13,859	$97	33%	3	1	5	$150	❌	❌	❌	N / N	⭐️ 4.5 (14)
Stylish Cape/Pingpong Table/Dog Friendly	$23,085	$118	45%	3	1	2	$119	❌	❌	✅	Y / Y	⭐️ 4.9 (151)
Location, Pets, Parks and Recreation	$17,282	$107	38%	3	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.7 (129)
Highland Square Hideaway	$26,686	$173	38%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (115)
Portage Lakes House!!	$16,445	$111	36%	3	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (250)
Slice of Heaven Cozy Lake Front cottage hottub+dog	$77,611	$407	48%	3	2	1	$149	❌	✅	✅	Y / Y	⭐️ 5 (79)
West Akron Charm & Convenience	$29,187	$101	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
A home away from home	$33,961	$160	54%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Bungalow 3BR full house: central air, suite, w&d!	$30,946	$115	70%	3	1	3	$97	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Atomic 1950s /60s apartment	$26,880	$103	68%	3	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (64)
PLX Lake House! Kayak's, Games, Grills & More!	$54,738	$169	82%	3	1	1	$131	❌	❌	✅	Y / Y	⭐️ 5 (106)
Welcome to Founder’s day 2024	$30,081	$166	44%	3	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Charming Century Home - Akron OH	$44,729	$216	51%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (62)
Boho Bungalow/Air Hockey/ Rubber City BnB	$24,476	$113	55%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Cozy Cottage by Portage Lakes, Akron/Canton FHOF	$67,232	$241	71%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Charming PLX Cottage-LAKE VIEW	$43,696	$166	70%	3	1	2	$75	❌	✅	✅	Y / Y	⭐️ 4.8 (85)
Cozy Home/ 3 Queen Beds/Washer & Dryer	$27,286	$100	69%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
Heart of the Falls! Cozy for 2, Spacious for 8	$39,060	$153	64%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (210)
Cedarblock: Modern 3br forest-side escape	$52,779	$159	88%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (75)
The Akron Retreat \| Modern 3-Bedroom Oasis	$35,835	$112	76%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Goodyear Heights Abbey Road	$24,794	$97	68%	3	1	7	$107	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Sunnyside 4 mi from National Park	$26,539	$143	49%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
The House Hotels- E. Turkeyfoot Clean & Cozy 3 Bedroom House - 12 Mins. to Airport	$28,339	$113	63%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.6 (62)
The Blue Waterloo	$22,434	$115	50%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (31)
Mid-Century Ranch Home with a Contemporary Vibe.	$50,097	$195	64%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (219)
Oneida 4 mile from National Park	$37,622	$145	68%	3	2	3	$75	❌	✅	✅	Y / Y	⭐️ 4.8 (92)
Lakefront Luxury - Fully Updated Home with 4 Beds	$56,741	$290	50%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (45)
Canton-Akron Hidden Gem	$51,436	$165	84%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Elegant Ellet Living	$32,208	$120	71%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (160)
Perfect Getaway in Akron	$23,095	$132	45%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
3BR Escape to Comfort and Convenience in Akron!	$51,477	$240	56%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy lake home nr Cuyahoga Falls CAK & Hall o Fame	$25,584	$192	35%	3	1	4	$115	❌	❌	✅	N / Y	⭐️ 4.6 (26)
Historic Good Year Heights Home	$24,156	$88	75%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Private Guest Suite on the Portage Lakes	$35,267	$166	56%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Lakefront cottage	$27,007	$157	47%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (55)
The House Hotels - 12th Street	$39,465	$142	71%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Updated Lakefront home on Portage Lakes	$87,687	$345	68%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)

Return Metrics

-7.14% 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)	-$2,479	-$4,959	-$7,439	-$9,919	-$12,399	-$24,798	-$74,395
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,129	$2,329	$3,602	$4,954	$6,389	$15,009	$92,000
Down Payment	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000
Property Appreciation	$3,450	$7,003	$10,663	$14,433	$18,316	$39,550	$164,135
Total Return	$25,099	$27,373	$29,826	$32,468	$35,307	$52,761	$204,739

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.14%

Cap Rate

4.58%

Return on Investment

6.05%

701 Bertha Ave Akron, OH, 44306

3 bed • 1 bath • 9 guests

Purchase Price

Est. $552/mo

This property is for sale!

Contact Agent

Akron

Guide

Zoning

Guide

Laws

-21

Airbnb Investor Score

-$2,479

Annual Profit

4.6%

Cap Rate

-7.1%

Cash on Cash

$21,790

Annual Revenue

BNBCalc predicts this property will get $158 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$36,120

Avg annual revenue

58%

Avg occupancy rate

$158

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

$60k

$90k

-$2,480

Profit

Revenue

$21,790

Operating Expenses

$16,513

Operating Income

$5,278

Mortgage & Taxes

$7,758

Profit (Cash Flow)

-$2,480

$34,700

Cash Investment

Down Payment

$23,000

Renos & Furnishing

$8,250

Closing Costs

$3,450

Total

$34,700

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.14%

Cap Rate

4.58%

Return on Investment

6.05%

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

$5,458

Deductible property tax

$1,139

Your total deduction

$15,011

Your adjusted annual income

$150,000 - $15,011 = $134,989

Taxes on $134,989 (30%)

$40,497

Your old tax bill

$45,000

Your new tax bill

$40,497

Estimated tax savings

$4,503

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: -