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}

Percentiles	25%	50%	75%	90%
Revenue	$20,768	$39,363	$79,822	$122,357
Occupancy	44%	58%	78%	91%
Nightly Rate	$124	$179	$270	$355

Seasonality (Profit by Month)

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%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (71)
La Casa de Cathedral \| W/Pool Table	$41,269	$174	58%	3	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (57)
Tranquility in Tremont	$37,935	$238	42%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
The Industrial Penthouse \| Elevator \| Pool Table	$27,474	$91	70%	3	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (55)
The Lounge: The #1 Penthouse in Cleveland	$28,977	$114	57%	3	2	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (62)
Comfy and Modern, Newly Renovated 3-bedroom House	$41,403	$141	78%	3	1	90	$55	❌	❌	✅	Y / Y	⭐️ 5 (180)
Movie Theater-Game Room-Parking-Heart Of Cleveland	$68,329	$269	68%	3	2.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (201)
The Cleveland ROCKS! Townhome in Tremont	$115,863	$595	51%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (70)
Charming Home~Heart of Tremont~6Beds~5min to DT	$40,492	$180	58%	3	2.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (56)
Toryhaus W 11th St	$22,548	$106	50%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (95)
City living Ranch w/HotTub+Gameroom+Movie Theater!	$71,109	$274	68%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (120)
Modern Colonial - Tremont - Excellent Walkability	$73,375	$337	58%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Tremont \| Cozy Beds \| Mins Frm DT \| Prking \| 4 TVs	$40,517	$105	96%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Tremont & Ohio City House \| Sleeps 8 \| Modern	$59,406	$202	80%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (125)
Ohio City,Tremont,Walk to Shops,Bars,WestsideMark	$33,170	$175	49%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (176)
Spacious 3 Bed Apt in Tremont with EV Charger!	$36,361	$105	91%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (47)
Modern Tremont Home	$18,355	$151	30%	3	1.5	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Tremont 7 min to downtown Cle	$27,839	$172	39%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (126)
Tremont \| KING Bed \| Mins From DT \| FREE Parking!	$46,717	$120	96%	3	2	1	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Cozy Vintage Fairytale in Tremont	$35,000	$137	68%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (95)
Art of Tremont \| Theatre Room \| King Tempur-pedic	$128,509	$914	38%	3	4	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (48)
Art of Tremont \| Theatre Room \| King Tempur-pedic	$102,070	$581	48%	3	3.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Urban Escape in Vibrant Tremont - Near Downtown	$36,625	$124	78%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)
Nestle Hill	$37,545	$182	54%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (40)
Stay in Ohio City: Walk to Market & Food (3BD/2BA)	$69,840	$203	94%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (176)
The Emerald Manor \| Chef's Kitchen \| Movie Room	$123,488	$422	78%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (64)
Starkweather Manor - The Whole Manor	$47,994	$279	47%	3	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Private Tremont Home by Downtown & Ohio City/W25th	$22,909	$70	80%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (126)
Cozy and Decked-Out 3 BR / 2 BA House in Tremont	$45,567	$164	74%	3	2	14	$55	❌	❌	✅	Y / Y	⭐️ 5 (440)
Heart of Tremont 4 Bd W Balcony	$27,362	$178	42%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
3 Bedroom House for Rent	$29,847	$125	61%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
Charming 2BR Home with Office	$29,272	$93	86%	3	1	7	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
Tremont Retreat: City view near towpath w/ hot tub	$123,548	$348	97%	3	4	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (4)
Tremont House - Large Unit	$37,469	$251	40%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Tremont House - Upper Unit	$25,750	$160	42%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (2)
Centrally Located Beautiful Tremont Historic Home	$38,273	$225	45%	3	2	10	$165	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful and Fun 3 Bedroom Tremont House	$27,473	$111	64%	3	1	29	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

75.89%

Cap Rate

21.35%

Return on Investment

90.09%

761 Brayton Ave Cleveland, Ohio, 44113

3 bed • 1 bath • 9 guests

Purchase Price

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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

75.89%

Cap Rate

21.35%

Return on Investment

90.09%

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