BNBCalc Short Term Rental Rental Arbitrage Analysis 10000 Lamont Ave 10, Cleveland, OH, 44106

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$24,227

Profit (Cash Flow)

-$5,323

Cash on Cash Return

-122.4%

Annual Revenue

$24,227

AirDNA projects $123/night at 65% occupancy ($29,201). Airbtics projects $99/night at 67% occupancy ($24,226). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 67% occupancy rate, $99 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,307	$25,788	$33,526	$39,377
Occupancy	57%	69%	83%	90%
Nightly Rate	$85	$97	$103	$112

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 1BR Golden Retreat	$23,235	$100	60%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy Luxury 1BR/1BA Suite	$26,909	$92	73%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (60)
One of a kind condo in Cleveland!	$56,577	$249	59%	1	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (63)
Victorian Estates \| Sun Soaked 1BR \| Close to CCF	$32,427	$121	71%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
KCM Mikros Smart Apartments 6	$21,354	$80	65%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.4 (7)
KCM Mikros Smart Apartments 8	$20,642	$97	47%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.3 (16)
KCM Mikros Smart Apartments 2	$20,748	$100	50%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 3.7 (12)
1BR APT Near CLE Clinic & University Circle	$27,764	$103	71%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Modern Luxury 1BR/1BA Entire Apt	$34,127	$96	90%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (33)
On Cleveland Clinic Main Campus #07	$27,755	$94	79%	1	1	5	$120	❌	❌	✅	Y / Y	⭐️ 5 (52)
Designer Studio \| Cleveland Clinic \| Free Garage	$41,054	$110	94%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (86)
Spacious Studio \| Cleveland Clinic \| Free Garage	$26,538	$85	78%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (74)
Designer 1 BDR \| Cleveland Clinic \| Free Garage	$28,254	$85	83%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (68)
KCM Mikros Smart Apartments 1	$19,868	$96	52%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
KCM Mikros Smart Apartments 7	$26,390	$106	61%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.3 (13)
KCM Mikros Smart Apartments 4	$20,545	$80	63%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
On Cleveland Clinic Main Campus #10	$31,651	$101	83%	1	1	5	$120	❌	❌	✅	Y / Y	⭐️ 5 (27)
Elegant 1 BDR \| Cleveland Clinic \| Free Garage	$31,174	$92	84%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (47)
On Cleveland Clinic Main Campus #11	$31,945	$101	84%	1	1	5	$120	❌	❌	✅	Y / Y	⭐️ 5 (15)
On Cleveland Clinic Main Campus #15	$25,443	$103	66%	1	1	5	$120	❌	❌	✅	Y / Y	⭐️ 5 (14)
Studio Apt,2 Mins from Cleveland Clinic	$23,481	$59	95%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (78)
Queen bed, 2 min from Cleveland Clinic, Kitchen	$23,097	$66	87%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Studio Apt, 2min from Cleveland Clinic	$25,699	$68	96%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
On Cleveland Clinic Main Campus #06	$33,568	$94	95%	1	1	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (42)
KCM Mikros Smart Apartments 5	$25,592	$98	62%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.1 (18)
The Loft near Clev clinic, CWRU, CIM	$13,968	$54	68%	1	1	6	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Private Modern Retreat Mins From Clev Clinic & UH	$17,873	$100	48%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Apt with a twin bed 5 mins from Cle Clinic	$18,580	$57	80%	1	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (28)
Mikros Smart Apt 3 - A KCM Property	$20,347	$101	50%	1	1	1	$86	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Victorian Studio Steps from Cleveland Clinic	$27,670	$90	84%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
On Cleveland Clinic Main Campus #03	$23,940	$84	73%	1	1	5	$120	❌	❌	✅	Y / Y	⭐️ 5 (42)
PRIV SUITE AT CWRU/VA/UNIV HOSP	$22,692	$100	62%	1	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (259)
1-Bedroom Victorian Steps from Cleveland Clinic	$29,241	$94	85%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Modern Victorian Studio: Steps to Cleveland Clinic	$15,165	$112	37%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Cozy 1 BR Apt by CWRU, Clev Clinic , UH, CIM...	$11,509	$85	37%	1	1	7	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Victorian Cleveland Clinic W/ Queen Bed, Sleeps 3	$15,158	$109	38%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Barsala Studio \| Cleveland Clinic \| Free Parking	$16,128	$110	39%	1	2	2	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Barsala \| 1BD next to Cleveland Clinic Main Campus	$26,201	$110	64%	1	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Spacious 5 BR/2 bth by hospitals	$45,384	$155	80%	1	2	5	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-122.36% 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)	-$5,322	-$10,645	-$15,968	-$21,291	-$26,614	-$53,228	-$159,684
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	-$5,322	-$10,645	-$15,968	-$21,291	-$26,614	-$53,228	-$159,684

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-122.36%

Payback Period Days

Return on Investment

-122.36%

10000 Lamont Ave Cleveland, Ohio, 44106

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$24,227

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 65% occupancy.Projected nightly rate is $99/night at 67% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$25,428

Avg annual revenue

67%

Avg occupancy rate

$99

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

$25k

$40k

$60k

-$5,323

Profit

Revenue

$24,227

Operating Expenses

$15,149

Operating Income

$9,077

Net Effective Rent

$14,400

Profit (Cash Flow)

-$5,323

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-122.36%

Payback Period Days