BNBCalc Short Term Rental Investment Analysis 8918 Suncrest Ln, Mason, OH 45040

5 bed • 4 bath • 15 guests • $1,105,808

BNB

Calc

Annual Revenue

$52,759

Profit (Cash Flow)

-$42,374

Cap Rate

2.9%

Annual Revenue

$52,759

AirDNA projects $321/night at 45% occupancy ($52,759). Airbtics projects $373/night at 57% occupancy ($77,654). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $321 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,235	$85,019	$101,876	$138,181
Occupancy	53%	63%	63%	69%
Nightly Rate	$264	$344	$390	$485

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious, Modern 5B in Mason by I-71, Kings Island	$92,463	$401	63%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Family Friendly 5B by I-71, Mason w/EV Charging	$80,150	$359	61%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Stylish & Spacious,5★Location♛Royal Beds, sleeps10	$80,457	$270	63%	5	4	1	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Cozy Cabin Feeling	$93,477	$340	69%	5	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
Liberty Township House near Voice of America	$62,586	$450	38%	5	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
Huge & wonderful house near all!	$67,870	$244	76%	5	4	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
The Kings Island House! 5 King Beds 3 bath	$58,568	$254	63%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Classic Victorian Estate	$71,304	$804	24%	5	5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (2)
2 family vacation home w/ hot tub and she-shed	$60,411	$262	63%	5	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (30)
Kings Island Team house	$65,145	$349	51%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-15.85% 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)	-$42,373	-$84,747	-$127,120	-$169,494	-$211,867	-$423,735	-$1,271,206
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,863	$22,397	$34,642	$47,642	$61,444	$144,323	$884,646
Down Payment	$221,161	$221,161	$221,161	$221,161	$221,161	$221,161	$221,161
Property Appreciation	$33,174	$67,343	$102,538	$138,788	$176,126	$380,305	$1,578,278
Total Return	$222,825	$226,155	$231,221	$238,098	$246,864	$322,055	$1,412,879

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.85%

Cap Rate

2.91%

Return on Investment

0.62%

8918 Suncrest Ln Mason, OH, 45040

5 bed • 4 bath • 15 guests

Purchase Price

Est. $5,304/mo

This property is for sale!

Contact Agent

-59

Airbnb Investor Score

-$42,373

Annual Profit

2.9%

Cap Rate

-15.9%

Cash on Cash

$52,759

Annual Revenue

BNBCalc predicts this property will get $373 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$73,243

Avg annual revenue

57%

Avg occupancy rate

$373

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

$60k

$70k

$80k

$95k

-$42,374

Profit

Revenue

$52,759

Operating Expenses

$20,539

Operating Income

$32,221

Mortgage & Taxes

$74,594

Profit (Cash Flow)

-$42,374

$267,336

Cash Investment

Down Payment

$221,162

Renos & Furnishing

$13,000

Closing Costs

$33,174

Total

$267,336

DSCR Ratio

Weak

0.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.85%

Cap Rate

2.91%

Return on Investment

0.62%

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

$52,483

Deductible property tax

$10,947

Your total deduction

$153,718

Your adjusted annual income

$150,000 - $153,718 = -$3,718

Taxes on -$3,718 (30%)

-$1,115

Your old tax bill

$45,000

Your new tax bill

-$1,115

Estimated tax savings

$46,115

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:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -