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

4 bed • 1 bath • 1 guests • $500,000

BNB

Calc

Annual Revenue

$97,235

Profit (Cash Flow)

$37,186

Cap Rate

14.2%

Annual Revenue

$97,235

AirDNA projects $396/night at 48% occupancy ($69,425). Airbtics projects $459/night at 58% occupancy ($97,235). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $459 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,661	$92,024	$148,991	$197,310
Occupancy	47%	59%	69%	76%
Nightly Rate	$347	$419	$579	$695

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Memory Ridge, Walk to Old Man's Cave, Sleeps 8	$73,561	$260	75%	4	3	1	$115	✅	✅	❌	Y / Y	⭐️ 5 (48)
Thelma's Retreat by The Inn & Spa at Cedar Falls	$107,955	$792	37%	4	3.5	1	$100	✅	✅	❌	Y / N	⭐️ 5 (43)
Freedom Lodge by The Inn & Spa at Cedar Falls	$90,556	$822	30%	4	3	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (36)
White Tail Ridge Retreat: WALK to Old Mans Cave	$115,158	$437	72%	4	2.5	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (26)
Cave&Creek Hocking Hills -1mi from Old Man's Cave	$52,357	$423	33%	4	3	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (119)
Location! 5 Secluded Acres. 2 miles to trails	$97,327	$277	96%	4	2	2	$0	❌	✅	✅	N / Y	⭐️ 5 (87)
Lazy Lane Cabins- All Seasons Lodge	$58,133	$358	41%	4	3	2	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (6)
Tranquil Hocking Hills Cabin For 8: Hot Tub, Games	$73,723	$285	69%	4	2	2	$199	❌	✅	✅	N / Y	⭐️ 5 (77)
Old Man’s Cave Luxury Home with Hot Tub	$71,327	$348	56%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (41)
The Legacy - Hot tub, fire pit, game room & privat	$152,762	$592	69%	4	3.5	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (106)
Enchanted Forest Lodge \| Game Room \| Hot Tub	$147,579	$583	68%	4	4.5	1	$275	✅	✅	❌	Y / Y	⭐️ 5 (41)
Endless outdoor living space, minutes from parks!	$122,947	$561	59%	4	3.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (113)
Shooting Star Log Cabin in Hocking Hills	$97,116	$424	62%	4	3.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (145)
Minutes to Caves * Treehouse * Large Game Room	$56,877	$496	31%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (18)
Jake’s Lodge	$108,135	$483	61%	4	3.5	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (26)
Scenic View at Getaway Cabins	$77,738	$360	59%	4	2.5	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (19)
Anson's Ridge	$48,779	$373	35%	4	2	2	$199	❌	✅	❌	Y / Y	⭐️ 5 (20)
Plush & Secluded Hocking Hills Cabin	$64,701	$392	43%	4	2	2	$75	❌	✅	❌	N / Y	⭐️ 5 (37)
Hocking Hills Cottage with beautiful pond	$66,810	$246	73%	4	2	2	$120	❌	✅	✅	Y / Y	⭐️ 4.5 (133)
The Underground Earth Home in Hocking Hills	$75,700	$362	56%	4	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (117)
Woods Edge Cabin \| Hocking Hills	$75,784	$406	51%	4	2.5	1	$0	❌	✅	✅	Y / Y	⭐️ 0 (2)
Sweet Escape - Getaway to Unforgettable Moments	$96,534	$344	75%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (136)
HotTub-PoolTbl-Close to Caves-Outdoor TV/Fireplace	$105,687	$578	49%	4	3	2	$289	✅	✅	❌	Y / Y	⭐️ 5 (38)
Hocking Hideaway - Spacious Lodge- Great Location	$115,275	$622	50%	4	3.5	2	$289	✅	✅	❌	Y / Y	⭐️ 5 (61)
Best View in Hocking Hills~Hot Tub~Games~Fire Pit	$115,405	$375	80%	4	3	2	$215	✅	✅	✅	Y / Y	⭐️ 5 (220)
10 Person Log Cabin w/Hot Tub in the Hocking Hills	$66,744	$342	53%	4	3	2	$80	✅	✅	❌	Y / N	⭐️ 5 (24)
The Lyric - Hot tub, fire pit, game room & private	$127,454	$591	57%	4	3.5	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (60)
The Grounds at Hocking Hills	$207,458	$798	69%	4	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (27)
Spotted Owl Retreat Pet Friendly, Central Location	$56,275	$221	68%	4	2	1	$115	❌	✅	✅	Y / Y	⭐️ 5 (50)
The Retreat Cabin \| Hocking Hills	$77,475	$441	48%	4	2	1	$0	❌	✅	✅	Y / N	⭐️ 5 (3)
Luxe Dog-Friendly Cabin w/ Hot Tub & Game Room	$134,867	$573	63%	4	2	2	$181	✅	✅	✅	Y / Y	⭐️ 5 (71)
Heartland Lodge: Multi-fam cabin in Hocking Hills	$123,547	$582	58%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
The Buckeye Box - The James	$91,134	$415	60%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (35)
Whimsical Cabin! Hottub, Arcade, Treehouse	$100,332	$407	65%	4	2	1	$215	❌	✅	✅	N / N	⭐️ 4.5 (138)
Upscale Cabin for Your Family Getaway	$71,481	$456	42%	4	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (51)
Family Friendly Cabin on Windridge Farm	$64,133	$230	76%	4	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (195)
Hocking Hills Family Cabin w/ Theater & Disc Golf!	$201,127	$685	79%	4	2.5	2	$245	✅	✅	❌	Y / Y	⭐️ 5 (142)
Wooded Hilltop Escape - Hocking Hills Cabin	$87,870	$289	82%	4	2	2	$149	❌	✅	❌	Y / Y	⭐️ 5 (73)
Hiker’s Hideaway at Hocking Hills	$57,678	$344	44%	4	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (81)

Return Metrics

29.68% 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)	$37,186	$74,372	$111,558	$148,744	$185,931	$371,862	$1,115,587
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$552,186	$604,822	$657,922	$711,499	$765,568	$1,043,820	$2,329,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.68%

Cap Rate

14.18%

Return on Investment

45.58%

Hocking Hills State Park Cabins Ohio, 43138

4 bed • 1 bath • 1 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

164

Airbnb Investor Score

$37,186

Annual Profit

14.2%

Cap Rate

29.7%

Cash on Cash

$97,235

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $396/night at 48% occupancy.Projected nightly rate is $459/night at 58% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$95,493

Avg annual revenue

58%

Avg occupancy rate

$459

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

$50k

$100k

$150k

$210k

$37,186

Profit

Revenue

$97,235

Operating Expenses

$26,321

Operating Income

$70,915

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$37,186

$125,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,250

Closing Costs

$15,000

Total

$125,250

DSCR Ratio

Strong

2.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.68%

Cap Rate

14.18%

Return on Investment

45.58%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$13,762

Your adjusted annual income

$150,000 - $13,762 = $136,238

Taxes on $136,238 (30%)

$40,871

Your old tax bill

$45,000

Your new tax bill

$40,871

Estimated tax savings

$4,129

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