BNBCalc Short Term Rental Investment Analysis 73 Jennette Dr Boardman OH 44512

3 bed • 2 bath • 9 guests • $273,600

BNB

Calc

Annual Revenue

$30,578

Profit (Cash Flow)

-$5,533

Cap Rate

4.7%

Annual Revenue

$30,578

AirDNA projects $161/night at 52% occupancy ($30,578). Airbtics projects $150/night at 56% occupancy ($30,680). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 52% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,566	$29,339	$47,910	$68,913
Occupancy	44%	56%	70%	82%
Nightly Rate	$117	$137	$180	$221

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boardman - Spacious Cape Cod Home - Free Parking	$31,240	$119	70%	3	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Cute 3 bedroom home in the heart of Boardman!	$47,033	$149	82%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Cozy Relaxing Home	$22,205	$87	67%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Awesome location with privacy and comfort	$41,034	$185	59%	3	4	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (74)
3BR Pets-Fenced Backyard-Office Space-Large TVs	$47,385	$148	82%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (77)
Pop Art House	$27,403	$124	57%	3	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
🚆The Railroad Ranch (Station 3)	$28,478	$140	50%	3	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Quiet Meadowbrook Ranch	$18,695	$134	35%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
Pet-Friendly Youngstown Cottage w/ Yard	$45,991	$191	62%	3	1	2	$78	❌	❌	✅	Y / Y	⭐️ 4.6 (13)
Sleeps 8, YSU, Fairgrounds, Wi-Fi, EV1, Remote	$28,956	$149	50%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Beauty near Mill creek	$35,086	$141	66%	3	1	2	$40	✅	❌	✅	Y / Y	⭐️ 5 (36)
Serenity's Place	$20,884	$153	36%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
The Yellow Farmhouse	$32,352	$125	70%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (151)
Cheerful and quiet 3 bedroom home 0.5 mi from I-80	$22,872	$148	38%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (111)
Lamppost Farm's cozy cabin	$27,677	$98	72%	3	1	1	$50	❌	❌	❌	N / N	⭐️ 4.9 (274)
Mines Road Retreat - 3bed/3bath	$36,827	$117	86%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
Peaceful & Cozy 3BR/1BA Home	$43,799	$196	56%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Youngstown 2-Story: King beds, playroom, A/C!	$30,100	$149	52%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (110)
Cute bungalow quiet street ..blocks from hospital	$20,037	$58	87%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Charming Suite in Historic Downtown District	$18,225	$100	46%	3	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.9 (102)
THE 80 in Boardman Clean, Cozy, and Quiet	$40,154	$135	79%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (71)
Private house with 3 bedrooms, Ranch home	$37,130	$118	82%	3	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
The Meridian	$20,656	$120	43%	3	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (82)
Bella Fattoria Cottage - Quiet country setting	$62,462	$251	67%	3	4	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (14)
The Teal Door House (Fenced Backyard!)	$25,550	$102	67%	3	2	6	$49	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
7 acres of nature and fun!	$74,617	$219	89%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Charming Hilltop 3bdrm House	$19,821	$95	54%	3	1	5	$65	❌	❌	❌	N / Y	⭐️ 4.5 (10)
The short stop	$24,767	$101	67%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
The Lumley House	$42,749	$242	47%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (14)
Cozy Parkside Getaway	$29,026	$179	40%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cozy 2 bedroom near I-80	$43,393	$156	76%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (73)
The Mulberry House	$33,538	$199	45%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lake Cottage with Year Round Swim Spa	$51,786	$272	49%	3	2	2	$89	✅	✅	✅	Y / Y	⭐️ 5 (64)
Hubbard Township quiet setting	$26,264	$184	39%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
3 bedroom, 1 bath, central air.	$14,173	$83	46%	3	1	5	$50	❌	❌	✅	N / N	⭐️ 4 (3)
Canfield Colonial	$32,059	$129	61%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.6 (28)

Return Metrics

-7.74% 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)	-$5,533	-$11,066	-$16,599	-$22,132	-$27,665	-$55,331	-$165,994
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$218,880	$218,880	$218,880	$218,880	$218,880	$218,880	$218,880
Down Payment	$54,720	$54,720	$54,720	$54,720	$54,720	$54,720	$54,720
Property Appreciation	$8,208	$16,662	$25,370	$34,339	$43,577	$94,095	$390,499
Total Return	$276,274	$279,195	$282,370	$285,806	$289,511	$312,364	$498,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.74%

Cap Rate

4.72%

Return on Investment

7.5%

73 Jennette Dr Boardman OH 44512 Boardman, OH, 44512

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,312/mo

This property is for sale!

Contact Agent

$30,578

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $161/night at 52% occupancy.Projected nightly rate is $150/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$31,614

Avg annual revenue

56%

Avg occupancy rate

$150

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

$10k

$30k

$50k

$75k

-$5,533

Profit

Revenue

$30,578

Operating Expenses

$17,655

Operating Income

$12,923

Mortgage & Taxes

$18,456

Profit (Cash Flow)

-$5,533

$71,428

Cash Investment

Down Payment

$54,720

Renos & Furnishing

$8,500

Closing Costs

$8,208

Total

$71,428

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.74%

Cap Rate

4.72%

Return on Investment

7.5%

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

$12,985

Deductible property tax

$2,709

Your total deduction

$33,811

Your adjusted annual income

$150,000 - $33,811 = $116,189

Taxes on $116,189 (30%)

$34,857

Your old tax bill

$45,000

Your new tax bill

$34,857

Estimated tax savings

$10,143

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:

9,496 sqft

Year built:

1938

Size:

2,190 sqft

Type:

SFR

Parking:

Heating:

Baseboard

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4104 Howard St	3	2	1,832	-	10,759	1940	$115,000	-
549 W Judson Ave	3	2	1,138	-	5,837	1930	$0	-
243 Brainard Dr	3	1	1,323	-	9,714	1950	$115,000	-
66 Mill Creek Dr	4	2	3,085	-	15,115	1928	$350,000	-
4418 Euclid Blvd	3	1	1,064	-	8,233	1951	$120,000	-
124 Argyle Ave	3	1	1,166	-	7,231	1935	$135,000	-
19 Lake Shore Dr	3	1	1,118	-	18,557	1957	$209,000	-
4849 Oak Knoll Dr	4	2	1,295	-	15,769	1950	$149,900	-
195 Hollywood Ave	4	1	1,173	-	9,801	1927	$118,000	-
131 Shadyside Dr	4	1	1,032	-	5,401	1936	$85,400	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: -

Lot size: 9,496 sqft

Building area: 2,190 sqft

Garage: No

Heating: Baseboard

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 29-062-0-188.00-0

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $58,200

County Est. Land Value: $15,040

Assessed Land Value: $5,260

County Est. Structure Value: $151,270

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/28/22	$205,000	95%	Casey Lynn Marr
06/09/14	$107,000	90%	Kelly L Bindas

Ownership

Name: Casey Marr

Owner Occupied: Yes

Owner Mailing Address: 73 Jennette Dr, Boardman, OH 44512

Years Owned: 26

Home Equity: $102,250

Mortgage Balance Remaining: $194,750

Financed amount: 90%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No