BNBCalc Short Term Rental Investment Analysis 7218 Lawnview Ave, Cleveland, OH 44103

4 bed • 1 bath • 12 guests • $62,900

BNB

Calc

Annual Revenue

$45,582

Profit (Cash Flow)

$21,734

Cap Rate

41.3%

Annual Revenue

$45,582

AirDNA projects $195/night at 64% occupancy ($45,582). Airbtics projects $253/night at 60% occupancy ($55,444). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 64% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,290	$45,402	$77,358	$112,773
Occupancy	45%	60%	75%	88%
Nightly Rate	$156	$201	$274	$340

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Colorful 4 BR in the Heart of University Circle!	$42,738	$179	63%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$48,717	$179	71%	4	3	2	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
West Saint James Living	$85,592	$265	88%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (180)
Rare Luxury Penthouse Downtown Cleveland	$134,910	$874	41%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Home away from home, Diamond in the rough.	$46,750	$267	46%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (109)
Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen	$36,607	$179	54%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (105)
The Lucky Duck-Central Modern Villa in Cle	$53,629	$179	75%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (245)
The Nest - near Clev Clinic and University Circle	$23,090	$104	57%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Minutes from Downtown, Rock-N-Roll Hall of Fame.	$21,459	$143	41%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (135)
Spacious Modern House next to Cleveland Clinic	$39,703	$158	67%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Beautiful single 4 bedroom home with free parking	$27,040	$121	57%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
University Circle Gem	$40,119	$149	70%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Contemporary Luxury Living I Basement Theater	$70,055	$309	58%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
The Cozy Carriage House \| Next to CLE Clinic	$50,147	$173	78%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (122)
Adorn635	$17,901	$79	54%	4	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (143)
Twin of West Saint James	$89,675	$290	84%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Modern Tremont House \| Parking & EV Charger	$79,506	$313	68%	4	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (36)
Tremont Eleven \| 3 King Beds \| Steam Room	$55,858	$324	43%	4	4	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (54)
Modern 4BR Gem: Minutes to Cleveland Clinic	$47,173	$177	71%	4	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
The Heart of Cleveland Heights	$27,117	$92	75%	4	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Spacious Family Retreat w/Queen Beds-near Downtown	$35,350	$134	67%	4	2	1	$120	❌	❌	❌	N / Y	⭐️ 4.9 (183)
C- Suite @ the Fairmount Chateau	$28,034	$158	47%	4	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
Work/Travel/Home away from Home	$37,662	$245	42%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Tremont Emerald Duplex: By Xmas Story House \| 4BR	$86,422	$240	94%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
10 Mins to Cleveland Downtown & Clinic	$26,595	$121	56%	4	2	2	$130	❌	❌	❌	N / Y	⭐️ 4.9 (159)
Breakfast at Tiffany’s	$87,248	$274	87%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxury 4 BR Near Cleveland Clinic, UH & CWRU!	$70,614	$227	85%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Cozy 4 Bedroom House near CWRU, CIM, Clinic, UH	$25,802	$150	47%	4	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Tremont Haven	$59,850	$224	73%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Spacious newly renovated home	$47,414	$238	54%	4	2	3	$120	✅	❌	❌	Y / Y	⭐️ 0 (0)
Spacious Condo by CWRU, CIM, UH, Clev Clinic	$46,972	$144	88%	4	2	7	$100	❌	❌	❌	Y / N	⭐️ 4.8 (8)
Spacious 4 BR, 2 Bth by CWRU, CIM, UH, Clev Clinic	$64,050	$175	100%	4	2	7	$100	❌	❌	❌	Y / N	⭐️ 4.8 (8)
New Home, Walk to Clinic, Private Patio & Hot Tub	$93,602	$275	93%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (14)
Historic & Modern 4BR • Walk to Shops+Dining+Lakes	$47,438	$160	81%	4	2	14	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)

Return Metrics

87.93% 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)	$21,733	$43,467	$65,201	$86,934	$108,668	$217,336	$652,010
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$50,320	$50,320	$50,320	$50,320	$50,320	$50,320	$50,320
Down Payment	$12,580	$12,580	$12,580	$12,580	$12,580	$12,580	$12,580
Property Appreciation	$1,887	$3,830	$5,832	$7,894	$10,018	$21,632	$89,774
Total Return	$86,520	$110,198	$133,933	$157,729	$181,586	$301,869	$804,685

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.93%

Cap Rate

41.29%

Return on Investment

98.06%

7218 Lawnview Ave Cleveland, OH, 44103

4 bed • 1 bath • 12 guests

Purchase Price

Est. $302/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

564

Airbnb Investor Score

$21,733

Annual Profit

41.3%

Cap Rate

87.9%

Cash on Cash

$45,582

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 64% occupancy.Projected nightly rate is $253/night at 60% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$50,793

Avg annual revenue

60%

Avg occupancy rate

$253

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

$55k

$95k

$135k

$21,734

Profit

Revenue

$45,582

Operating Expenses

$19,606

Operating Income

$25,977

Mortgage & Taxes

$4,243

Profit (Cash Flow)

$21,734

$24,717

Cash Investment

Down Payment

$12,580

Renos & Furnishing

$10,250

Closing Costs

$1,887

Total

$24,717

DSCR Ratio

Strong

6.12

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

87.93%

Cap Rate

41.29%

Return on Investment

98.06%

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

$2,985

Deductible property tax

$623

Your total deduction

-$14,088

Your adjusted annual income

$150,000 - -$14,088 = $164,088

Taxes on $164,088 (30%)

$49,226

Your old tax bill

$45,000

Your new tax bill

$49,226

Estimated tax savings

-$4,226

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: 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: -