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

4 bed • 2 bath • 10 guests • $152,500

BNB

Calc

Annual Revenue

$48,716

Profit (Cash Flow)

$5,820

Cap Rate

11.5%

Annual Revenue

$48,716

AirDNA projects $230/night at 65% occupancy ($54,603). Airbtics projects $247/night at 54% occupancy ($48,716). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 54% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,586	$43,310	$78,189	$102,221
Occupancy	39%	55%	69%	76%
Nightly Rate	$174	$208	$299	$354

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 4BR Gem: Minutes to Cleveland Clinic	$41,928	$182	60%	4	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$53,025	$180	76%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (47)
Colorful 4 BR in the Heart of University Circle!	$51,549	$178	75%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (46)
Spacious Family Getaway - Near Cleveland Clinic	$51,624	$178	76%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (139)
The Nest - near Clev Clinic and University Circle	$30,121	$113	69%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (142)
Spacious Modern House next to Cleveland Clinic	$41,557	$175	64%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (133)
Beautiful single 4 bedroom home with free parking	$27,377	$136	53%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (59)
Adorn635	$20,318	$92	52%	4	1.5	1	$100	❌	❌	❌	N / Y	⭐️ 5 (157)
Work/Travel/Home away from Home	$22,018	$188	32%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
West Saint James Living	$79,237	$298	72%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (192)
The Heart of Cleveland Heights	$25,245	$106	61%	4	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (193)
Rare Luxury Penthouse Downtown Cleveland	$102,134	$638	42%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (98)
The Lucky Duck-Central Modern Villa in Cle	$66,209	$190	88%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (284)
Theater Room \| Luxe Living I Pet + Baby Friendly	$91,157	$348	68%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (39)
Home away from home, Diamond in the rough.	$36,653	$239	40%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (117)
Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen	$39,863	$199	53%	4	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (114)
Modern Tremont House \| Parking & EV Charger	$80,295	$325	67%	4	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (48)
Tremont Emerald: 2 Units by Xmas Story House • 4BR	$72,508	$200	94%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modern, Walk to Clinic, Games, Fire Pit & Hot Tub	$83,624	$336	68%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (31)
Luxury 4 BR Near Cleveland Clinic, UH & CWRU!	$62,030	$223	76%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Spacious newly renovated home	$37,523	$242	42%	4	2	3	$120	✅	❌	❌	Y / Y	⭐️ 0 (1)
Tremont Eleven \| 3 King Caspers \| Gameroom	$137,532	$709	53%	4	3.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Spacious Family Retreat w/Queen Beds-near Downtown	$45,875	$163	74%	4	1.5	1	$120	❌	❌	❌	N / Y	⭐️ 5 (187)
10 Mins to Cleveland Downtown & Clinic	$26,595	$121	56%	4	2	2	$130	❌	❌	❌	N / Y	⭐️ 4.9 (159)
University Circle Gem	$40,119	$149	70%	4	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
Twin of West Saint James	$63,304	$302	57%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (104)
Tremont Eleven \| 3 King Beds \| Steam Room	$55,858	$324	43%	4	4	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (54)
Beautiful home in Historic Tremont!	$27,223	$216	32%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (85)
Cozy 4 Bedroom House near CWRU, CIM, Clinic, UH	$29,591	$147	55%	4	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Cleveland Heights Luxury Condo/ 4 bedroom, 4 bath	$46,028	$262	48%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Tremont Haven	$31,260	$219	39%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
C- Suite @ the Fairmount Chateau	$21,429	$173	31%	4	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Condo by CWRU, CIM, UH, Clev Clinic	$40,501	$171	64%	4	2	7	$100	❌	❌	❌	Y / N	⭐️ 5 (8)
Spacious 4 BR, 2 Bth by CWRU, CIM, UH, Clev Clinic	$55,710	$177	86%	4	2	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

8.96% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,820	$11,640	$17,460	$23,280	$29,100	$58,201	$174,605
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$955	$1,990	$3,110	$4,324	$5,638	$14,039	$114,375
Down Payment	$38,125	$38,125	$38,125	$38,125	$38,125	$38,125	$38,125
Property Appreciation	$4,575	$9,287	$14,140	$19,140	$24,289	$52,447	$217,657
Total Return	$49,475	$61,042	$72,837	$84,870	$97,154	$162,813	$544,762

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.96%

Cap Rate

11.52%

Return on Investment

17.47%

7218 Lawnview Ave Cleveland, Ohio, 44103

4 bed • 2 bath • 10 guests

Purchase Price

Est. $731/mo

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$5,820

Annual Profit

11.5%

Cap Rate

9.0%

Cash on Cash

$48,716

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 65% occupancy.Projected nightly rate is $247/night at 54% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$47,609

Avg annual revenue

54%

Avg occupancy rate

$247

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

$140k

$5,820

Profit

Revenue

$48,716

Operating Expenses

$31,148

Operating Income

$17,569

Mortgage & Taxes

$11,748

Profit (Cash Flow)

$5,820

$64,936

Cash Investment

Down Payment

$38,125

Renos & Furnishing

$22,236

Closing Costs

$4,575

Total

$64,936

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.96%

Cap Rate

11.52%

Return on Investment

17.47%

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

$9,080

Deductible property tax

$1,678

Your total deduction

$12,905

Your adjusted annual income

$150,000 - $12,905 = $137,095

Taxes on $137,095 (30%)

$41,128

Your old tax bill

$45,000

Your new tax bill

$41,128

Estimated tax savings

$3,872

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com