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

2 bed β€’ 1 bath β€’ 4 guests β€’ $200,000

BNB

Calc

Annual Revenue

$32,547

Profit (Cash Flow)

$1,144

Cap Rate

7.3%

Annual Revenue

$32,547

AirDNA projects $143/night at 59% occupancy ($30,815). Airbtics projects $133/night at 58% occupancy ($28,174). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $133 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,168$25,936$40,605$64,374
Occupancy45%58%74%83%
Nightly Rate$88$117$143$205

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
Prime Location in Cleveland’s Vibrant Tremont

No image available

$29,668
$119
66%
211$40❌❌❌Y / Y⭐️ 5 (636)
Modern Home by the Towpath Trail

No image available

$45,457
$182
67%
22.52$75βŒβŒβœ…Y / Y⭐️ 5 (31)
Awesome 2 Bedroom Unit w/ Hot Tub and Fenced Yard

No image available

$44,035
$128
91%
211$40βŒβœ…βœ…Y / Y⭐️ 5 (326)
Remodeled Apt in Tremont

No image available

$38,086
$130
76%
212$120βŒβŒβœ…Y / Y⭐️ 5 (73)
Fragile Suite at Tremont GuestHouse

No image available

$24,677
$131
50%
212$35βŒβŒβœ…Y / Y⭐️ 5 (133)
Saucy Suite - 2BR urban oasis in Tremont.

No image available

$25,153
$130
51%
211$35βŒβŒβœ…Y / Y⭐️ 5 (133)
The Tremont Rod and Reel Club

No image available

$36,600
$125
80%
212$0❌❌❌Y / Y⭐️ 5 (237)
Cottage in Tremont Location, Location, Location

No image available

$23,363
$107
53%
211$100βŒβŒβœ…Y / Y⭐️ 5 (142)
Updated Cleveland Home in Tremont by Restaurants

No image available

$39,593
$161
64%
22.52$125❌❌❌Y / Y⭐️ 5 (171)
Tremont Emerald: Chic By Xmas Story House β€’2BR UP

No image available

$28,882
$89
83%
211$80βŒβŒβœ…Y / Y⭐️ 5 (129)
The Heart of Tremont-Walk to Bar/Restaurant Scene

No image available

$20,584
$91
58%
212$70❌❌❌Y / Y⭐️ 5 (179)
Center of Tremont Mid-Century

No image available

$35,136
$128
75%
212$0❌❌❌Y / Y⭐️ 5 (351)
Tremont Emerald: By Christmas Story House β€’2BR DN

No image available

$21,603
$74
72%
211$80βŒβŒβœ…Y / Y⭐️ 5 (90)
Duck Island Garden Apt in New Construction

No image available

$21,063
$110
51%
212$44❌❌❌Y / Y⭐️ 5 (369)
2 bdrm 2 baths Tremont huge apt

No image available

$25,566
$127
55%
221$0❌❌❌Y / Y⭐️ 4.5 (44)
Nice Apartment next to Christmas Story House

No image available

$24,774
$77
79%
211$60❌❌❌Y / Y⭐️ 5 (373)
Next 2 Christmas Story House/Tremont/5min downtown

No image available

$27,685
$88
79%
221$60❌❌❌Y / Y⭐️ 5 (607)
Tremont Black | Rooftop Patio | King Casper Master

No image available

$57,916
$344
46%
21.52$0βŒβŒβœ…Y / Y⭐️ 5 (47)
*ROOFTOP SAUNA* Townhouse Tremont BLACK

No image available

$66,914
$242
73%
222$99❌❌❌Y / Y⭐️ 4.9 (91)
Tremont Townhome with Rooftop Deck & Skyline Views

No image available

$37,025
$201
50%
233$200❌❌❌Y / Y⭐️ 4.9 (12)
Trendy in Tremont, CLE - House

No image available

$53,826
$152
93%
221$133❌❌❌Y / Y⭐️ 0 (2)
Cute and Stylish Getaway in Tremont

No image available

$13,507
$79
38%
211$100❌❌❌Y / Y⭐️ 4.9 (27)
Timeless Tremont:2 bdrm near Downtown Cle, OH

No image available

$17,258
$115
41%
211$0❌❌❌Y / Y⭐️ 5 (16)
Tremont Black | Rooftop Patio| King Casper Master

No image available

$63,690
$286
59%
222$99βŒβŒβœ…Y / Y⭐️ 5 (60)
Fresh and Trendy Tremont Getaway

No image available

$21,816
$109
51%
211$100❌❌❌Y / Y⭐️ 5 (30)
Unit A - Stylish Getaway in Tremont - Front unit

No image available

$20,354
$83
67%
211$0❌❌❌Y / N⭐️ 5 (33)
2nd Floor Private Tremont Home near Downtown/W25th

No image available

$28,410
$83
91%
212$150❌❌❌Y / Y⭐️ 5 (41)
2BR by Iconic Christmas House

No image available

$22,190
$141
43%
212$0❌❌❌Y / Y⭐️ 5 (10)
Cute Tremont Getaway

No image available

$16,091
$79
51%
211$100❌❌❌Y / Y⭐️ 4.9 (24)
Stylish Apt Min from DWTN

No image available

$18,982
$109
45%
212$75❌❌❌Y / Y⭐️ 4.5 (30)
Unit C - Fresh/Trendy Tremont Getaway - Back unit

No image available

$17,656
$72
67%
211$0❌❌❌Y / N⭐️ 5 (49)
Charming 2BR Home with Office

No image available

$28,285
$92
84%
217$0βŒβŒβœ…Y / Y⭐️ 5 (7)
Unit B - Cute Tremont Getaway Top Unit

No image available

$10,299
$67
42%
211$0❌❌❌Y / N⭐️ 5 (25)
New Listing! Charming Cleveland Haven

No image available

$20,711
$84
61%
211$250❌❌❌Y / Y⭐️ 5 (1)
Vibrant Vintage Vibe in Tremont

No image available

$31,606
$110
74%
212$75❌❌❌Y / Y⭐️ 5 (19)

Return Metrics

2.19% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,144$2,288$3,433$4,577$5,722$11,444$34,332
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,964$4,050$6,265$8,616$11,113$26,102$160,000
Down Payment$40,000$40,000$40,000$40,000$40,000$40,000$40,000
Property Appreciation$6,000$12,180$18,545$25,101$31,854$68,783$285,452
Total Return$49,109$58,519$68,244$78,296$88,689$146,330$519,785

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.19%

Cap Rate

7.31%

Return on Investment

17.43%

property-location

761 Brayton Ave Cleveland, Ohio, 44113

2 bed β€’ 1 bath β€’ 4 guests

Est. $959/mo

Agent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide


Laws


Market Data

29

Airbnb Investor Score

$1,144

Annual Profit

7.3%

Cap Rate

2.2%

Cash on Cash

$32,547

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $143/night at 59% occupancy ($30,815.63). Airbtics projects $133/night at 58% occupancy ($28,174).

Top 38% of comparables

Top 31% 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.

$28,311

Avg annual revenue

58%

Avg occupancy rate

$133

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$45k

$70k

Sign up to see the data on 40 all comparables

$1,144

Profit

Revenue

$32,547

Operating Expenses

$17,911

Operating Income

$14,636

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$1,144

$52,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Closing Costs

$6,000

Total

$52,250

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.19%

Cap Rate

7.31%

Profit (Cummulative)

$1,144

$1,965

$6,250

$6,000

$0

Total Gain

$9,109

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

$9,492

Deductible property tax

$1,980

Your total deduction

$43,224

Your adjusted annual income

$150,000 - $43,224 = $106,776


Taxes on $106,776 (30%)

$32,033

Your old tax bill

$45,000

Your new tax bill

$32,033


Estimated tax savings

$12,967

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