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 70922 Reynolds Rd

2 bed • 2 bath • 6 guests • $50,000

BNB

Calc

Annual Revenue

$26,959

Profit (Cash Flow)

$7,001

Cap Rate

20.7%

Annual Revenue

$26,959

AirDNA projects $138/night at 31% occupancy ($15,625). Airbtics projects $121/night at 61% occupancy ($26,958). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $121 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,251$27,247$35,888$43,043
Occupancy52%57%68%76%
Nightly Rate$96$104$121$195

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

38.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,001$14,002$21,003$28,004$35,005$70,011$210,035
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$40,000$40,000$40,000$40,000$40,000$40,000$40,000
Down Payment$10,000$10,000$10,000$10,000$10,000$10,000$10,000
Property Appreciation$1,500$3,045$4,636$6,275$7,963$17,195$71,363
Total Return$58,501$67,047$75,639$84,280$92,969$137,207$331,398

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.89%

Cap Rate

20.74%

Return on Investment

49.95%

property-location

70922 Reynolds Rd Piedmont, Ohio, 43983-9532

2 bed • 2 bath • 6 guests

Est. $240/mo

Agent

Inquire about this property

Contact Agent

$67,400

Zestimate

$26,959

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 31% occupancy.Projected nightly rate is $121/night at 61% occupancy.

Top 41% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

$7,001

Profit

Revenue

$26,959

Operating Expenses

$16,585

Operating Income

$10,374

Mortgage & Taxes

$3,373

Profit (Cash Flow)

$7,001

$18,000

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$6,500

Closing Costs

$1,500

Total

$18,000

DSCR Ratio

Strong

3.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.89%

Cap Rate

20.74%

Profit (Cummulative)

$7,001

$40,000

$6,500

$1,500

$0

Total Gain

$8,992

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

$2,373

Deductible property tax

$495

Your total deduction

$19

Your adjusted annual income

$150,000 - $19 = $149,981


Taxes on $149,981 (30%)

$44,994

Your old tax bill

$45,000

Your new tax bill

$44,994


Estimated tax savings

$6

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:

17,424 sqft

Year built:

1940

Size:

1,216 sqft

Type:

SFR

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
34691 Nelson Dr211,744-01993$315,000-
71344 Skyline Dr211,920-14,7201997$0-
34370 Edgewater Park Rd21580-7,0681977$40,000-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 17,424 sqft
  • Building area: 1,216 sqft
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 12-00067-000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $12,302
  • County Est. Land Value: $5,230
  • Assessed Land Value: $1,830
  • County Est. Structure Value: $29,920
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
09/07/22$25,0000%Jlg Rental Properties Llc
11/12/10$00%Louis Horvath Jr., Shelly Horvath

Ownership

  • Name: Jlg Rental Properties Llc
  • Owner Occupied: No
  • Owner Mailing Address: 70040 Murphy Rd, Flushing, Oh 43977
  • Years Owned: 23
  • Home Equity: -
  • Mortgage Balance Remaining: $317,600
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service