BNBCalc Short Term Rental Investment Analysis Hocking Hills State Park Cabins, , OH, 43138

3 bed • 2 bath • 6 guests • $700,000

BNB

Calc

Annual Revenue

$75,306

Profit (Cash Flow)

$4,616

Cap Rate

7.4%

Annual Revenue

$75,306

AirDNA projects $338/night at 61% occupancy ($75,306). Airbtics projects $326/night at 65% occupancy ($77,395). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $338 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,361	$69,188	$117,898	$166,401
Occupancy	56%	62%	80%	90%
Nightly Rate	$214	$300	$396	$495

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright + Cozy Cottage \| 2 Miles to Old Man's Cave!	$74,435	$346	58%	3	1	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (59)
Field Trip: Premium Cabin Next to Old Man's Cave!	$81,925	$350	63%	3	3	2	$139	❌	✅	❌	Y / Y	⭐️ 5 (315)
The Rohe Block \| Hocking Hills	$118,892	$393	80%	3	3	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (173)
Idyll Reserve 2 \| Main House - luxe Hocking Hills	$166,780	$494	90%	3	3	2	$169	❌	✅	❌	Y / Y	⭐️ 5 (36)
Around The Bend Cabins	$83,305	$281	81%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (187)
Welcome to Heaven in the beautiful Hocking Hills!	$102,378	$276	100%	3	4	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (98)
Rock House - Hocking Hills	$34,477	$157	60%	3	3	1	$0	✅	✅	❌	N / N	⭐️ 4.9 (42)
Moore Hollow Cabin at Big Pine Retreat	$93,418	$402	63%	3	3	1	$75	❌	✅	✅	Y / Y	⭐️ 5 (132)
Hocking Hills Paradise 🌲 Hot Tub, WiFi, Near Caves	$118,488	$390	82%	3	3	2	$189	❌	✅	❌	Y / Y	⭐️ 5 (135)
Gorgeous Views of The Hocking State Forest!	$101,972	$714	38%	3	3	1	$350	❌	✅	❌	Y / Y	⭐️ 4.8 (38)
Hocking Hills Retreat 1 mile from Old Man's Cave	$65,424	$230	76%	3	1	2	$90	❌	✅	❌	N / N	⭐️ 4.6 (213)
Hocking Hills - Longhorn Cabin #4 at Pine Creek	$43,757	$174	68%	3	1	2	$100	❌	✅	✅	N / N	⭐️ 4.8 (88)
Idyll Reserve 3 \| The Cabin - pet friendly!	$154,400	$508	82%	3	2	2	$179	❌	✅	✅	Y / Y	⭐️ 5 (45)
Oakridge - Hocking Hills	$35,066	$143	67%	3	2	1	$0	✅	✅	✅	N / N	⭐️ 4.8 (49)
Sycamore - Hocking Hills	$28,515	$147	53%	3	2	1	$0	✅	✅	✅	N / N	⭐️ 4.8 (43)
Maplewood Cabin - Perfect for Family & Friends - 1/2 mile from Old Man's Cave State Park - Cedar Gr	$78,266	$396	54%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (37)
Close to Old Man's Cave, Cedar Falls and Ash Cave - Oakwood Cabin - Cedar Grove Lodging and Events	$82,196	$394	57%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (86)
3 bedroom cabin minutes from Old Man's Cave	$56,926	$214	67%	3	2	2	$140	✅	✅	❌	Y / Y	⭐️ 4.8 (60)
Above The Rest Getaway Cabins	$105,145	$399	72%	3	2	1	$0	❌	✅	✅	N / Y	⭐️ 4.9 (21)
The Ledge @ Lost Cavern, Hocking Hills glass cabin	$127,463	$355	95%	3	2	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (358)
The Woodlands by Good Earth Cabins	$25,122	$176	39%	3	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.1 (41)
Cozy Ash Cottage	$95,332	$478	54%	3	3	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (12)
Hot Tub Home In South Bloomingville	$50,523	$206	65%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (75)
Min from Old Mans Cave, Hot Tub, Pool Table, WBFP!	$139,511	$681	53%	3	3	1	$275	✅	✅	✅	Y / N	⭐️ 4.5 (43)
4 bed, 2 bath Close to Caves/HH lodge	$48,506	$209	62%	3	2	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (222)
Jackson's Luxury Hideaway - Sleeps 8 - Hocking	$126,487	$379	91%	3	3	2	$100	✅	✅	❌	N / N	⭐️ 4.8 (26)
Family focused-3pm checkout-2 mi to Old Man's Cave	$45,133	$209	59%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Hocking Hills - Longbranch Cabin #8 at Pine Creek	$52,750	$247	57%	3	2	2	$100	❌	✅	✅	N / N	⭐️ 4.9 (48)
Hocking Hills - Amarillo Cabin #7 at Pine Creek	$58,731	$264	60%	3	2	2	$100	❌	✅	✅	N / N	⭐️ 4.8 (53)
Bison Hollow Hideaway	$73,024	$344	58%	3	2	2	$0	❌	✅	❌	N / Y	⭐️ 4.9 (8)
The Ashton at Pine Creek- Hocking Hills	$55,725	$175	87%	3	1	2	$0	❌	✅	✅	N / Y	⭐️ 0 (2)
Baker's Acres by Good Earth Cabins	$60,307	$214	77%	3	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (74)
Hilltop Cabin by Good Earth Cabins	$35,881	$228	43%	3	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.3 (173)
Nature View Cabin 1.5 miles from Old Man's Cave	$42,204	$229	49%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (1)
The Fairchild Haus \| 30 Acre Lot	$152,570	$407	99%	3	2	1	$150	❌	✅	✅	Y / Y	⭐️ 5 (30)
8 Person Log Cabin w/Hot Tub in the Hocking Hills	$85,853	$402	58%	3	2	2	$80	❌	✅	❌	Y / N	⭐️ 4.7 (13)
Wyandot Cabin- At Big Pine Retreat	$57,009	$264	59%	3	2	1	$0	❌	✅	✅	N / Y	⭐️ 4.8 (194)
Honey Bear Hideaway by Good Earth Cabins	$70,860	$220	88%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (151)
Luxe Haus - by The Inn & Spa at Cedar Falls	$100,372	$653	39%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (37)

Return Metrics

2.72% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,616	$9,232	$13,849	$18,465	$23,082	$46,164	$138,492
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$725,616	$751,862	$778,758	$806,321	$834,574	$986,905	$1,837,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.72%

Cap Rate

7.4%

Return on Investment

19.17%

Hocking Hills State Park Cabins Ohio, 43138

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

$385,000

Zestimate

$75,306

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $338/night at 61% occupancy.Projected nightly rate is $326/night at 65% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$78,802

Avg annual revenue

65%

Avg occupancy rate

$326

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

$20k

$70k

$115k

$170k

$4,616

Profit

Revenue

$75,306

Operating Expenses

$23,470

Operating Income

$51,836

Mortgage & Taxes

$47,220

Profit (Cash Flow)

$4,616

$169,500

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$8,500

Closing Costs

$21,000

Total

$169,500

DSCR Ratio

Acceptable

1.10

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.72%

Cap Rate

7.4%

Return on Investment

19.17%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$65,904

Your adjusted annual income

$150,000 - $65,904 = $84,096

Taxes on $84,096 (30%)

$25,229

Your old tax bill

$45,000

Your new tax bill

$25,229

Estimated tax savings

$19,771

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