BNBCalc Short Term Rental Investment Analysis 9415 Cardwell Ave, Cleveland, OH 44105

3 bed • 1 bath • 9 guests • $1,720

BNB

Calc

Annual Revenue

$25,859

Profit (Cash Flow)

$8,702

Cap Rate

512.6%

Annual Revenue

$25,859

AirDNA projects $110/night at 57% occupancy ($22,900). Airbtics projects $120/night at 59% occupancy ($25,859). Airbtics predicts this property will perform in the 65% revenue percentile

BNB Calc projects a 59% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,657	$22,624	$25,589	$32,335
Occupancy	41%	56%	79%	83%
Nightly Rate	$89	$97	$156	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Immaculate 3-Bedroom, 3 Bed residential home	$20,331	$101	55%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (16)
King Bed close to Shaker Towne Centre	$25,734	$89	79%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (140)
Cheerful 3 Bedroom home with free parking!	$19,559	$167	32%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Cleveland Mt. Pleasant Colonial	$19,954	$94	58%	3	1	7	$0	❌	❌	❌	N / Y	⭐️ 5 (27)
Cheerful 3 bedroom home with free parking!	$25,155	$87	79%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Tremont! 7 min to downtown Cle	$30,663	$189	39%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Upstairs Unit of Townhouse (Duplex)	$24,917	$74	92%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (14)
Netta's Safe Haven	$16,161	$92	48%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (45)
Comfy and Modern, Newly Renovated 3-bedroom House	$47,390	$156	83%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (68)
The Fun house!!	$19,537	$157	34%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (31)

Return Metrics

100.64% 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)	$8,701	$17,403	$26,104	$34,806	$43,507	$87,015	$261,046
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,376	$1,376	$1,376	$1,376	$1,376	$1,376	$1,376
Down Payment	$344	$344	$344	$344	$344	$344	$344
Property Appreciation	$51	$104	$159	$215	$273	$591	$2,454
Total Return	$10,473	$19,227	$27,984	$36,742	$45,501	$89,326	$265,221

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.64%

Cap Rate

512.64%

Return on Investment

101.43%

9415 Cardwell Ave Cleveland, OH, 44105

3 bed • 1 bath • 9 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

4817

Airbnb Investor Score

$8,701

Annual Profit

512.6%

Cap Rate

100.6%

Cash on Cash

$25,859

Annual Revenue

This property is projected to be in the top 65% revenue percentile compared to similar properties nearby.
Projected nightly rate is $110/night at 57% occupancy.Projected nightly rate is $120/night at 59% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$24,940

Avg annual revenue

59%

Avg occupancy rate

$120

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

$25k

$35k

$50k

$8,702

Profit

Revenue

$25,859

Operating Expenses

$17,042

Operating Income

$8,818

Mortgage & Taxes

$116

Profit (Cash Flow)

$8,702

$8,646

Cash Investment

Down Payment

$344

Renos & Furnishing

$8,250

Closing Costs

$52

Total

$8,646

DSCR Ratio

Strong

76.00

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

100.64%

Cap Rate

512.64%

Return on Investment

101.43%

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

$82

Deductible property tax

$17

Your total deduction

-$7,393

Your adjusted annual income

$150,000 - -$7,393 = $157,393

Taxes on $157,393 (30%)

$47,218

Your old tax bill

$45,000

Your new tax bill

$47,218

Estimated tax savings

-$2,218

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -