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 761 Brayton Ave, Cleveland, OH, 44113

3 bed • 1 bath • 9 guests • $215,000

BNB

Calc

Annual Revenue

$76,920

Profit (Cash Flow)

$43,789

Cap Rate

21.4%

Annual Revenue

$76,920

AirDNA projects $221/night at 55% occupancy ($44,395). Airbtics projects $228/night at 59% occupancy ($49,132). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $270 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,768$39,363$79,822$122,357
Occupancy44%58%78%91%
Nightly Rate$124$179$270$355

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
Tremont Home Walkable with 1st FL Bedroom and Bath
$42,331
$186
59%
322$120❌❌❌Y / Y⭐️ 5 (71)
La Casa de Cathedral | W/Pool Table
$41,269
$174
58%
321$120✅❌✅Y / Y⭐️ 4.5 (57)
Tranquility in Tremont
$37,935
$238
42%
331$150❌❌✅Y / Y⭐️ 4.8 (50)
The Industrial Penthouse | Elevator | Pool Table
$27,474
$91
70%
321$130✅❌✅Y / Y⭐️ 5 (55)
The Lounge: The #1 Penthouse in Cleveland
$28,977
$114
57%
321$140✅❌✅Y / Y⭐️ 5 (62)
Comfy and Modern, Newly Renovated 3-bedroom House
$41,403
$141
78%
3190$55❌❌✅Y / Y⭐️ 5 (180)
Movie Theater-Game Room-Parking-Heart Of Cleveland
$68,329
$269
68%
32.51$60❌❌✅Y / Y⭐️ 5 (201)
The Cleveland ROCKS! Townhome in Tremont
$115,863
$595
51%
331$200❌❌❌Y / Y⭐️ 5 (70)
Charming Home~Heart of Tremont~6Beds~5min to DT
$40,492
$180
58%
32.51$175❌❌❌Y / Y⭐️ 5 (56)
Toryhaus W 11th St
$22,548
$106
50%
311$150❌❌❌Y / Y⭐️ 5 (95)
City living Ranch w/HotTub+Gameroom+Movie Theater!
$71,109
$274
68%
322$100✅✅✅Y / Y⭐️ 5 (120)
Modern Colonial - Tremont - Excellent Walkability
$73,375
$337
58%
32.52$150❌❌❌Y / Y⭐️ 5 (56)
Tremont | Cozy Beds | Mins Frm DT | Prking | 4 TVs
$40,517
$105
96%
311$139❌❌✅Y / Y⭐️ 4.5 (33)
Tremont & Ohio City House | Sleeps 8 | Modern
$59,406
$202
80%
322$130❌❌✅Y / Y⭐️ 5 (125)
Ohio City,Tremont,Walk to Shops,Bars,WestsideMark
$33,170
$175
49%
311$85❌❌✅Y / Y⭐️ 4.5 (176)
Spacious 3 Bed Apt in Tremont with EV Charger!
$36,361
$105
91%
321$65❌❌✅Y / Y⭐️ 5 (47)
Modern Tremont Home
$18,355
$151
30%
31.51$125❌❌❌Y / Y⭐️ 4.5 (49)
Tremont 7 min to downtown Cle
$27,839
$172
39%
321$75❌❌❌Y / Y⭐️ 5 (126)
Tremont | KING Bed | Mins From DT | FREE Parking!
$46,717
$120
96%
321$139❌❌✅Y / Y⭐️ 4.5 (46)
Cozy Vintage Fairytale in Tremont
$35,000
$137
68%
312$60❌❌❌Y / Y⭐️ 5 (95)
Art of Tremont | Theatre Room | King Tempur-pedic
$128,509
$914
38%
342$225❌❌✅Y / Y⭐️ 5 (48)
Art of Tremont | Theatre Room | King Tempur-pedic
$102,070
$581
48%
33.52$0❌❌✅Y / Y⭐️ 5 (18)
Urban Escape in Vibrant Tremont - Near Downtown
$36,625
$124
78%
311$100❌❌❌Y / Y⭐️ 5 (26)
Nestle Hill
$37,545
$182
54%
322$130❌❌✅Y / Y⭐️ 5 (40)
Stay in Ohio City: Walk to Market & Food (3BD/2BA)
$69,840
$203
94%
322$0❌❌✅Y / Y⭐️ 5 (176)
The Emerald Manor | Chef's Kitchen | Movie Room
$123,488
$422
78%
332$195❌❌❌Y / Y⭐️ 5 (64)
Starkweather Manor - The Whole Manor
$47,994
$279
47%
342$0❌❌✅Y / Y⭐️ 5 (14)
Private Tremont Home by Downtown & Ohio City/W25th
$22,909
$70
80%
31.52$150❌❌❌Y / Y⭐️ 5 (126)
Cozy and Decked-Out 3 BR / 2 BA House in Tremont
$45,567
$164
74%
3214$55❌❌✅Y / Y⭐️ 5 (440)
Heart of Tremont 4 Bd W Balcony
$27,362
$178
42%
312$0❌❌❌Y / Y⭐️ 5 (7)
3 Bedroom House for Rent
$29,847
$125
61%
331$100❌❌❌Y / Y⭐️ 5 (28)
Charming 2BR Home with Office
$29,272
$93
86%
317$0❌❌✅Y / N⭐️ 5 (4)
Tremont Retreat: City view near towpath w/ hot tub
$123,548
$348
97%
341$0❌✅❌Y / Y⭐️ 5 (4)
Tremont House - Large Unit
$37,469
$251
40%
321$150❌❌❌Y / Y⭐️ 5 (2)
Tremont House - Upper Unit
$25,750
$160
42%
311$120❌❌❌Y / Y⭐️ 5 (2)
Centrally Located Beautiful Tremont Historic Home
$38,273
$225
45%
3210$165❌❌✅Y / Y⭐️ 0 (0)
Beautiful and Fun 3 Bedroom Tremont House
$27,473
$111
64%
3129$130❌❌✅Y / Y⭐️ 4.5 (14)

Return Metrics

75.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$43,789$87,578$131,368$175,157$218,947$437,894$1,313,683
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$171,999$171,999$171,999$171,999$171,999$171,999$171,999
Down Payment$43,000$43,000$43,000$43,000$43,000$43,000$43,000
Property Appreciation$6,450$13,093$19,936$26,984$34,243$73,942$306,861
Total Return$265,239$315,672$366,304$417,142$468,191$726,836$1,835,544

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

75.89%

Cap Rate

21.35%

Return on Investment

90.09%

property-location

761 Brayton Ave Cleveland, Ohio, 44113

3 bed • 1 bath • 9 guests

Cleveland

Guide

Zoning

Market

Guide


Laws


Market Data

349

Airbnb Investor Score

$30,057

Annual Profit

21.4%

Cap Rate

75.9%

Cash on Cash

$76,920

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 55% occupancy.Projected nightly rate is $228/night at 59% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,262

Avg annual revenue

59%

Avg occupancy rate

$228

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

$50k

$90k

$130k

Sign up to see the data on 40 all comparables

$43,789

Profit

Revenue

$76,920

Operating Expenses

$31,002

Operating Income

$45,918

Mortgage & Taxes

$2,129

Profit (Cash Flow)

$43,789

$51,250

Cash Investment

Down Payment

$43,000

Renos & Furnishing

$8,250

Total

$51,250

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

75.89%

Cap Rate

21.35%

Profit (Cummulative)

$43,789

$172,000

$8,250

$6,450

$0

Total Gain

$51,987

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

$11,928

Deductible property tax

$2,129

Your total deduction

-$7,252

Your adjusted annual income

$150,000 - -$7,252 = $157,252


Taxes on $157,252 (30%)

$47,176

Your old tax bill

$45,000

Your new tax bill

$47,176


Estimated tax savings

-$2,176

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:

4,499 sqft

Year built:

1910

Size:

992 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced Air, Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 4,499 sqft
  • Building area: 992 sqft
  • Garage: No
  • Heating: Forced air, gas
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: None
  • View: -
  • Parking: Detached, Garage, Paved
  • Amenities: -
  • Price per square foot: $216

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 04422057
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $131,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools