BNBCalc Short Term Rental Investment Analysis , New Straitsville, OH, 43766

4 bed • 2 bath • 8 guests • $199,999

BNB

Calc

Annual Revenue

$76,701

Profit (Cash Flow)

$38,167

Cap Rate

26.5%

Annual Revenue

$76,701

AirDNA projects $335/night at 46% occupancy ($56,284). Airbtics projects $490/night at 54% occupancy ($96,643). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,963	$99,496	$152,864	$193,367
Occupancy	42%	55%	65%	72%
Nightly Rate	$353	$486	$631	$718

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Lodge with hot tub and 40-acre trails	$91,699	$529	47%	4	3	2	$100	✅	✅	❌	Y / N	⭐️ 5 (49)
Hocking Hills Hideaway Log Cabin	$63,291	$354	48%	4	3	2	$220	❌	✅	❌	Y / Y	⭐️ 4.9 (129)
Byers Retreat next to Wayne Nat. Forest ATV trails	$79,887	$506	43%	4	4	2	$250	❌	✅	✅	Y / Y	⭐️ 4.7 (6)
Scout's Retreat - Rustic, luxury with game room!	$87,563	$329	69%	4	4	2	$185	✅	✅	❌	Y / Y	⭐️ 5 (58)
Three Hills Lodge -Secluded Hocking Hills Getaway!	$69,101	$482	39%	4	4	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (98)
Five Mile Cabin	$63,418	$504	34%	4	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (24)
NEW* Hilltop Hocking Hills Cabin/Sleeps 14/Hot Tub	$96,236	$486	52%	4	3	1	$220	✅	✅	✅	Y / Y	⭐️ 4.8 (67)
Rock Stalls Lodge Hocking Hills	$42,801	$243	47%	4	3	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (28)
Buckeye Trail	$55,285	$206	72%	4	3	2	$125	❌	✅	✅	Y / Y	⭐️ 4.8 (36)
Dogwood - Hocking Hills	$59,482	$239	68%	4	3	1	$0	✅	✅	✅	Y / N	⭐️ 4.6 (38)
Winter Discount-Hocking Hills+hot tub+firepit+pond	$139,750	$569	63%	4	3	2	$265	✅	✅	❌	Y / Y	⭐️ 5 (54)
Luxury Lodge on 125 acres on Hocking Hills Farm	$152,189	$500	82%	4	4	1	$75	✅	✅	❌	Y / Y	⭐️ 4.5 (58)
Avalon Villa, Panoramic Lake Views-Hot Tub-Game Ro	$207,110	$950	59%	4	3	3	$325	✅	✅	❌	Y / Y	⭐️ 5 (3)
The Bee~luxury, huge windows w/view, heated floor	$95,174	$412	62%	4	3	2	$185	❌	✅	❌	Y / Y	⭐️ 5 (109)
Secluded & Beautiful Lake House, FREE kayak use	$79,065	$393	53%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (47)
My Way @ 691, a peaceful spacious place to enjoy!	$41,069	$310	36%	4	3	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (37)
Rustic Pines on Buckeye Trail	$77,592	$275	74%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Lakeview A-Frame w/Pickleball Arena - Sleeps 15!	$98,859	$612	43%	4	3	1	$250	❌	✅	❌	Y / Y	⭐️ 5 (29)
Hiltop Haven: The Trifecta	$198,195	$622	85%	4	4	2	$350	❌	✅	✅	N / Y	⭐️ 0 (0)
100+ Acres- Sleeps 14, Hot Tub, Fire Pit & Game Rm	$118,542	$515	61%	4	3	2	$257	✅	✅	❌	Y / Y	⭐️ 4.7 (27)
Dragonfly: 4 BR LUX Movie Theater/Game Retreat	$103,097	$490	57%	4	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (63)
Fox Fire Cabin ~ Hocking Hills Cabins & Resort	$104,859	$439	64%	4	3	1	$169	❌	✅	❌	Y / Y	⭐️ 4.8 (44)
Hill of a View Cabin~Hocking Hills Cabins & Resort	$86,915	$402	57%	4	3	1	$169	❌	✅	❌	Y / Y	⭐️ 4.7 (39)
Cabin on 80 acres between Nelsonville and Athens.	$47,309	$298	42%	4	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (127)
Hocking Hideaway - Spacious Lodge- Great Location	$145,488	$717	55%	4	4	2	$289	✅	✅	❌	Y / Y	⭐️ 5 (47)
4 br cabin near Old Man's Cave	$82,130	$440	51%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (1)
Lazy Lane Cabins - Bushwood Cabins	$73,356	$351	55%	4	3	2	$225	✅	✅	❌	Y / Y	⭐️ 4.7 (7)
Rock Hollow: For The Guest Who Appreciates Quality	$167,976	$658	69%	4	4	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (10)
Wildcat Lodge Hand Hewn Log Cabin	$163,770	$763	58%	4	5	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (4)
Family Friendly Cabin on Windridge Farm	$73,262	$227	88%	4	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (183)
4 bedroom lodge near Cantwell Cliffs	$126,607	$736	47%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
The Legacy - Hot tub, fire pit, game room & privat	$176,125	$686	69%	4	4	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (102)
CABIN Close to Hocking Hills on 12 acres!	$54,303	$401	37%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (107)
Hidden Creek Lodge by The Inn & Spa at Cedar Falls	$79,844	$659	33%	4	3	1	$50	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Thelma's Retreat by The Inn & Spa at Cedar Falls	$97,324	$660	40%	4	4	1	$100	✅	✅	❌	Y / N	⭐️ 4.8 (42)
Scenic View at Getaway Cabins	$76,860	$375	56%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (16)
Shooting Star Log Cabin in Hocking Hills	$126,742	$486	71%	4	4	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (136)
Hocking Hills hideaway: heated pool+firepit+bocce	$129,106	$827	41%	4	4	2	$332	✅	✅	❌	Y / Y	⭐️ 5 (44)

Return Metrics

67.55% 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)	$38,167	$76,334	$114,501	$152,668	$190,835	$381,671	$1,145,014
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$39,999	$39,999	$39,999	$39,999	$39,999	$39,999	$39,999
Property Appreciation	$5,999	$12,179	$18,545	$25,101	$31,854	$68,782	$285,451
Total Return	$244,166	$288,513	$333,045	$377,769	$422,689	$650,453	$1,630,464

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.55%

Cap Rate

26.52%

Return on Investment

80.99%

New Straitsville, OH, 43766

4 bed • 2 bath • 8 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

373

Airbnb Investor Score

$38,167

Annual Profit

26.5%

Cap Rate

67.6%

Cash on Cash

$76,701

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 46% occupancy.Projected nightly rate is $490/night at 54% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$98,424

Avg annual revenue

54%

Avg occupancy rate

$490

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

$30k

$85k

$145k

$210k

$38,167

Profit

Revenue

$76,701

Operating Expenses

$23,651

Operating Income

$53,050

Mortgage & Taxes

$14,883

Profit (Cash Flow)

$38,167

$56,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$10,500

Closing Costs

$6,000

Total

$56,500

DSCR Ratio

Strong

3.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.55%

Cap Rate

26.52%

Return on Investment

80.99%

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

$11,256

Deductible property tax

$1,980

Your total deduction

-$16,532

Your adjusted annual income

$150,000 - -$16,532 = $166,532

Taxes on $166,532 (30%)

$49,960

Your old tax bill

$45,000

Your new tax bill

$49,960

Estimated tax savings

-$4,960

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:

1 sqft

Year built:

1996

Size:

1,792 sqft

Type:

MANUFACTURED

Parking:

Heating:

Electric, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: -

Lot size: 1 sqft

Building area: 1,792 sqft

Garage: No

Heating: Electric, forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: Garage

Amenities: Electric Range, Refrigerator

Price per square foot: $111

Lot Info

Zoning: -

Land Use: -

Parcel Number: 050001040000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $35,710

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools