BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Ohio Ave, Cleveland, OH, 44128

1 bed β€’ 1 bath β€’ 1 guests β€’ $0

BNB

Calc

Annual Revenue

$15,516

Profit (Cash Flow)

-$14,701

Cash on Cash Return

-338.0%

Annual Revenue

$15,516

AirDNA projects $59/night at 88% occupancy ($18,963). Airbtics projects $72/night at 59% occupancy ($15,515). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $72 rate per night.

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

Percentiles25%50%75%90%
Revenue$9,378$16,490$22,388$31,302
Occupancy43%63%74%84%
Nightly Rate$58$70$81$100

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Red Lovely 1 bedroom unit

No image available

$12,056
$41
78%
111$10❌❌❌N / N⭐️ 4.5 (143)
Lovely red one bedroom free parking

No image available

$13,033
$45
77%
111$10❌❌❌N / N⭐️ 4.5 (54)
All Season Charming and cozy camper home

No image available

$13,547
$51
70%
113$40❌❌❌Y / Y⭐️ 5 (62)
Lovely one bedroom free parking

No image available

$13,318
$48
74%
111$10❌❌❌N / Y⭐️ 5 (75)
Quaint 1 BR Apt Above Bicycle Shop

No image available

$10,686
$65
43%
112$65❌❌❌Y / Y⭐️ 5 (214)
Small and Cozy 1BR Near Cleveland Clinic~Safe Area

No image available

$14,287
$57
58%
111$79❌❌❌Y / Y⭐️ 5 (109)
Tranquility Stop With Assigned Parking

No image available

$14,387
$70
54%
114$45❌❌❌Y / Y⭐️ 4.5 (54)
Newly Renovated - Beautiful 5 Star Apartment

No image available

$9,352
$73
35%
111$0βŒβŒβœ…Y / Y⭐️ 3.8 (15)
The GlampingTINYhse 96sqft 1Bdrm w/Garden Patio

No image available

$18,216
$79
63%
101$0βŒβŒβœ…N / Y⭐️ 5 (42)
Simple Quiet Stay with Assigned Garage Parking

No image available

$12,110
$71
45%
114$45βŒβŒβœ…Y / Y⭐️ 4.5 (46)
A cozy home away from home

No image available

$13,133
$69
52%
111$0❌❌❌Y / Y⭐️ 5 (20)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit

No image available

$16,371
$71
63%
1114$0❌❌❌Y / Y⭐️ 3.8 (9)
Red Brick Chalet: Ideal Getaway-Singles & Couples!

No image available

$22,134
$87
66%
113$75❌❌❌Y / Y⭐️ 5 (8)
Adorable Crown Royal presidential suite/Fitness Rm

No image available

$15,512
$110
37%
111$20βŒβŒβœ…N / Y⭐️ 5 (36)
[3] Modern 1B1B Near Van Aken District Attractions

No image available

$11,504
$70
44%
113$45❌❌❌Y / Y⭐️ 5 (18)
CLE Rock-n-Roll Suite 1 Bdrm

No image available

$9,662
$66
40%
113$0❌❌❌N / Y⭐️ 5 (11)
Cozy Bungalow

No image available

$21,281
$59
95%
117$80❌❌❌Y / Y⭐️ 5 (119)
A Cozy 70's Flat Without Going Up Apples and Pears

No image available

$11,181
$81
36%
114$50βŒβŒβœ…Y / Y⭐️ 4.5 (14)
Cozy Lower Level apartment

No image available

$15,577
$56
76%
1130$0❌❌❌Y / Y⭐️ 5 (20)
Tiny Backyard Cottage "La casita"

No image available

$15,679
$68
63%
1128$0❌❌❌Y / N⭐️ 4.8 (10)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit

No image available

$11,960
$76
43%
113$0βŒβŒβœ…Y / Y⭐️ 5 (2)
Warm relaxing place to call home

No image available

$6,967
$56
34%
1128$0❌❌❌Y / Y⭐️ 5 (18)
A Spacious Landing On the Stairway ...

No image available

$12,145
$86
37%
114$50❌❌❌Y / Y⭐️ 4.5 (7)
Lower Level Studio Apartment

No image available

$9,839
$42
64%
1130$0❌❌❌Y / Y⭐️ 5 (17)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit

No image available

$11,706
$82
39%
111$0❌❌❌Y / Y⭐️ 0 (0)
Maple Heights Oasis

No image available

$25,388
$76
87%
113$65βŒβŒβœ…Y / N⭐️ 5 (18)
An English Tudor Flat

No image available

$16,272
$78
57%
114$0βŒβŒβœ…Y / N⭐️ 3 (3)
Vintage home with all the modern updates

No image available

$29,514
$96
84%
117$0βŒβŒβœ…Y / Y⭐️ 5 (12)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit

No image available

$20,496
$100
56%
111$0❌❌❌Y / Y⭐️ 0 (0)
Shaker Heights Apartment near Cleveland Clinic

No image available

$17,635
$66
73%
1112$65❌❌❌Y / Y⭐️ 5 (16)
Opuluxe | Garfield Heights Tranquil Suburban Gem

No image available

$16,257
$44
96%
114$198βŒβœ…βŒY / Y⭐️ 0 (0)
Private suite near Cleveland Clinic

No image available

$11,419
$65
48%
118$70βŒβŒβœ…Y / Y⭐️ 4.5 (20)
Cozy Alexa Smart Apartment

No image available

$29,574
$101
80%
111$0βŒβŒβœ…Y / Y⭐️ 5 (2)
Safe & Stylish 1br flat near the Clinic and Univ.

No image available

$16,603
$63
72%
111$0βŒβŒβœ…Y / Y⭐️ 5 (7)
Maple Heights Dream

No image available

$20,906
$68
84%
112$0βŒβŒβœ…Y / Y⭐️ 5 (4)
Newly Renovated - Beautiful 5 Star Apartment

No image available

$29,280
$100
80%
111$0βŒβŒβœ…Y / Y⭐️ 0 (0)
Beige lovely 1 bedroom unit

No image available

$12,634
$52
64%
111$10❌❌❌N / N⭐️ 5 (13)
Updated 3rd FL 1 BR studio Long term stay welcomed

No image available

$19,912
$80
68%
117$40❌❌❌Y / Y⭐️ 5 (29)

Return Metrics

-337.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,701-$29,402-$44,104-$58,805-$73,507-$147,014-$441,043
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-$14,701-$29,402-$44,104-$58,805-$73,507-$147,014-$441,043

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-337.96%

Payback Period Days

0

Return on Investment

-337.96%

property-location

Ohio Ave Cleveland, Ohio, 44128

1 bed β€’ 1 bath β€’ 1 guests

Agent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide


Laws


Market Data

$15,516

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $59/night at 88% occupancy ($18,963.46). Airbtics projects $72/night at 59% occupancy ($15,515).

Top 53% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$15,602

Avg annual revenue

59%

Avg occupancy rate

$72

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$15k

$20k

$30k

Sign up to see the data on 40 all comparables

-$14,701

Profit

Revenue

$15,516

Operating Expenses

$14,017

Operating Income

$1,499

Net Effective Rent

$16,200

Profit (Cash Flow)

-$14,701

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-337.96%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service