BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 701 E Edgar Ave, Findlay, OH 45840

3 bed β€’ 2 bath β€’ 9 guests β€’ $184,900

BNB

Calc

Annual Revenue

$22,645

Profit (Cash Flow)

-$6,452

Cap Rate

3.3%

Annual Revenue

$22,645

AirDNA projects $124/night at 50% occupancy ($22,645). Airbtics projects $182/night at 63% occupancy ($41,878). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 50% occupancy rate, $124 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,808$32,545$59,498$75,329
Occupancy51%65%77%83%
Nightly Rate$125$134$207$242

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Beech House

No image available

$43,157
$179
65%
322$75βœ…βŒβŒY / Y⭐️ 5 (52)
San Francisco vibing! Super cool, cozy 2 bedroom

No image available

$16,321
$126
34%
311$75❌❌❌Y / Y⭐️ 4.8 (50)
Creekside Cottage at Scarlet Oaks Estate

No image available

$38,788
$198
51%
322$50❌❌❌Y / Y⭐️ 5 (43)
Homey N. Main House - Close to U of F and Downtown

No image available

$38,047
$129
78%
322$90βŒβŒβœ…Y / Y⭐️ 4.8 (51)
Grandma's Country Home

No image available

$33,685
$111
77%
322$100βœ…βŒβŒY / Y⭐️ 5 (47)
Quintessential Findlay Home

No image available

$42,575
$125
89%
322$100❌❌❌Y / Y⭐️ 4.8 (22)
Whistlestop "Depot"

No image available

$37,405
$140
73%
321$0❌❌❌Y / Y⭐️ 5 (107)
The Blue Jay - Cozy 3 BR Cottage

No image available

$40,752
$129
84%
312$85❌❌❌N / N⭐️ 5 (31)
The Manor at Scarlet Oaks Estate

No image available

$58,430
$237
66%
332$50❌❌❌Y / Y⭐️ 4.9 (44)
Country setting with a view.

No image available

$90,507
$485
51%
312$0βœ…βœ…βŒN / N⭐️ 5 (1)
Cozy home in heart of Findlay

No image available

$20,193
$89
62%
324$0❌❌❌Y / N⭐️ 5 (4)

Return Metrics

-12.64% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,451-$12,903-$19,354-$25,806-$32,257-$64,515-$193,545
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$147,920$147,920$147,920$147,920$147,920$147,920$147,920
Down Payment$36,980$36,980$36,980$36,980$36,980$36,980$36,980
Property Appreciation$5,547$11,260$17,145$23,206$29,449$63,590$263,900
Total Return$183,995$183,257$182,690$182,300$182,092$183,975$255,255

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.64%

Cap Rate

3.25%

Return on Investment

1.78%

property-location

701 E Edgar Ave Findlay, OH, 45840

3 bed β€’ 2 bath β€’ 9 guests

Est. $887/mo

Agent

This property is for sale!

Contact Agent

-48

Airbnb Investor Score

-$6,451

Annual Profit

3.3%

Cap Rate

-12.6%

Cash on Cash

$22,645

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 50% occupancy.Projected nightly rate is $182/night at 63% occupancy.

Top 76% of comparables

Top 76% of comparables


Seasonality

Sign up to view the full seasonality chart

12

Airbnb Comparables

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

$40,322

Avg annual revenue

63%

Avg occupancy rate

$182

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$40k

$65k

$90k

Sign up to see the data on 12 all comparables

-$6,452

Profit

Revenue

$22,645

Operating Expenses

$16,624

Operating Income

$6,021

Mortgage & Taxes

$12,473

Profit (Cash Flow)

-$6,452

$51,027

Cash Investment

Down Payment

$36,980

Renos & Furnishing

$8,500

Closing Costs

$5,547

Total

$51,027

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.64%

Cap Rate

3.25%

Profit (Cummulative)

-$6,452

$147,920

$8,500

$5,547

$0

Total Gain

$912

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

$8,776

Deductible property tax

$1,831

Your total deduction

$25,942

Your adjusted annual income

$150,000 - $25,942 = $124,058


Taxes on $124,058 (30%)

$37,217

Your old tax bill

$45,000

Your new tax bill

$37,217


Estimated tax savings

$7,783

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:

MOBILE

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: MOBILE
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • 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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -