BNBCalc Short Term Rental Rental Arbitrage Analysis 99 W St Clair Ave, Cleveland, OH, 44113

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$23,423

Profit (Cash Flow)

-$9,022

Cash on Cash Return

-207.4%

Annual Revenue

$23,423

AirDNA projects $160/night at 51% occupancy ($29,803). Airbtics projects $121/night at 53% occupancy ($23,423). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,335	$19,813	$34,300	$56,953
Occupancy	38%	51%	66%	77%
Nightly Rate	$92	$102	$135	$194

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern & Central Cleveland Downtown Loft - 2 Floor	$16,843	$131	34%	1	2	2	$45	❌	❌	✅	Y / Y	⭐️ 4.7 (252)
Renovated Downtown Condo in the HEART OF IT ALL	$25,898	$122	58%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (666)
CLEAN Convenient Hotel-Quality Condo DT Cleveland	$19,185	$132	39%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 5 (270)
Center of Downtown Cleveland Warehouse district!	$29,703	$96	76%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (539)
1Warehouse district condo sleeps 4 family friendly	$33,818	$220	42%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (138)
1 Bed loft Condo Dntn Cleveland W 6th n st clair	$24,007	$73	80%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
Good Vibes Loft \| DT CLE Walk To All The Stadiums!	$39,407	$145	70%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
C- Town 1BR Suite - Clean, Cozy, Snazzy	$42,009	$194	57%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (106)
2warehouse district condo sleeps 4 family friendly	$17,605	$130	37%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (87)
Honeycomb Hideout	$13,527	$93	33%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Welcome to Best Area in CLE! Warehouse District	$33,922	$118	77%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 4.6 (168)
Frontdesk \| Walkable 1BR Apt Downtown	$23,196	$102	58%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (106)
Downtown Cleveland Loft 205	$10,966	$62	42%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Downtown Cleveland Loft 306	$10,248	$62	42%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Frontdesk \| Urban 1BR Apt Near JACK Casino	$27,646	$101	69%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (264)
Arlo’s Place- Downtown CLE!	$20,782	$125	44%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lux Penthouse Downtown Cleveland - Rooftop Hot Tub	$30,049	$195	38%	1	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (37)
Frontdesk \| Historic 1BR Apt in Downtown	$22,471	$103	56%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (203)
Frontdesk \| Studio Apt by Tower City Center	$17,359	$93	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3.2 (4)
Best Location in Cleveland - Warehouse District	$20,768	$80	67%	1	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.7 (214)
Perfectly Perry Downtown Loft	$22,707	$94	66%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Home Away From Home	$46,852	$251	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Downtown \|River View\| Location Location Location	$24,647	$192	34%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Perfect for Visiting CLE! - Warehouse District	$20,540	$92	61%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (61)
Downtown Cleveland Loft 207	$8,455	$66	35%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
LUX Private Corner Penthouse with Rooftop Hot Tub!	$46,856	$346	37%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Stylish one bedroom condo with spectacular view	$35,795	$163	60%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (16)
Luxury Top Floor Condo with a View	$53,248	$187	76%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (94)
Mila's Condo- the Perfect Downtown Location!	$19,341	$103	41%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (335)
Entire Loft in Downtown Cleveland- Great Location!	$33,516	$102	82%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (66)
Downtown Cleveland Loft 204	$8,129	$62	33%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Downtown Cleveland Lofts 305	$8,020	$63	32%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Downtown Cleveland Loft 304	$10,023	$63	39%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Downtown Cleveland Loft 308	$9,521	$62	38%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Downtown Apartment with a View!	$17,216	$112	42%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (21)
Downtown Cleveland Staycation- 1b 1 bath.	$17,624	$93	50%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Cle Rock Haven: Play, Work, Whirlpool tub Escape	$29,562	$99	78%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (15)
629 Lofts 806 - A KCM Property	$23,253	$99	57%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.3 (10)
629 Lofts 810 - A KCM Property	$29,536	$96	78%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
Urban Oasis: Work, Play, Unwind in Warehouse Dist	$38,746	$155	65%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

-207.4% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,021	-$18,043	-$27,065	-$36,087	-$45,109	-$90,219	-$270,657
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$9,021	-$18,043	-$27,065	-$36,087	-$45,109	-$90,219	-$270,657

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-207.4%

Payback Period Days

Return on Investment

-207.4%

99 W St Clair Ave Cleveland, Ohio, 44113-1709

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,603

Zestimate

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$23,423

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 51% occupancy.Projected nightly rate is $121/night at 53% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$24,574

Avg annual revenue

53%

Avg occupancy rate

$121

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

$5k

$20k

$40k

$55k

-$9,022

Profit

Revenue

$23,423

Operating Expenses

$15,045

Operating Income

$8,378

Net Effective Rent

$17,400

Profit (Cash Flow)

-$9,022

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-207.4%

Payback Period Days