BNBCalc Short Term Rental Rental Arbitrage Analysis 103 Avalon Drive, Bedford, OH

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$25,746

Profit (Cash Flow)

-$8,213

Cash on Cash Return

-98.4%

Annual Revenue

$25,746

AirDNA projects $157/night at 44% occupancy ($25,231). Airbtics projects $133/night at 53% occupancy ($25,746). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 53% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,416	$24,692	$38,381	$53,758
Occupancy	46%	53%	63%	71%
Nightly Rate	$104	$120	$157	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly renovated_Gabreth Manor-3bedrooms-1bath	$26,235	$158	43%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (36)
Blue Bayou - 3 bedroom 1.5 bath in S. Cleveland	$21,004	$104	46%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Your Elegant Stay Maple Heights	$22,308	$110	49%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.6 (24)
Lovely 3-bedroom condo with free parking	$14,981	$71	52%	3	1.5	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
FAMILY-FRIENDLY 3BR QUEEN BED NOSTALGIC ENT HOME	$27,380	$171	41%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (103)
NEW! Stylish Galactic Getaway	$41,024	$156	67%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (86)
Upstairs Unit of Townhouse (Duplex)	$23,064	$84	71%	3	1	2	$44	❌	❌	✅	Y / Y	⭐️ 5 (95)
Spacious & Amazing Entire Home 3 bed 2 bath	$26,108	$121	55%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Remodeled, Bright Three Bedroom Home	$29,496	$157	48%	3	2	2	$100	❌	❌	❌	Y / N	⭐️ 5 (78)
Charming and Updated Stay in Bedford	$33,589	$120	69%	3	1.5	1	$120	❌	❌	❌	Y / N	⭐️ 4.5 (33)
Home in Garfield Heights	$26,214	$124	53%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
'The Maple Tree' Home: 14 Mi to Downtown Cleveland	$33,365	$116	65%	3	2	2	$248	❌	❌	❌	Y / Y	⭐️ 5 (14)
Near CLE Clinic, UH & Case Western	$37,194	$156	63%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (90)
3BR Charm! Cleveland Getaway w/ Firepit	$41,299	$124	91%	3	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (28)
Cheerful quiet 3 bedroom Solon residential home	$46,764	$221	57%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (42)
Cheerful 3 bedroom home with free parking!	$20,012	$92	52%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Place of Peace and Love	$23,129	$107	56%	3	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
2 King Beds2nd Fl Porch10min	$21,648	$115	45%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (31)
Lynn’s House on the Hill	$32,025	$127	61%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (12)
2 King beds*13 Min to CLE Clinic	$23,618	$112	52%	3	1	7	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
SF, garage, deck, 3br, grill, computer, printer.	$30,218	$113	71%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cuyahoga Valley National Park/77 Brecksville House	$54,927	$172	86%	3	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (55)
Cheerful 3 Bedroom home with free parking!	$46,809	$220	57%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.6 (30)
Cozy Getaway	$23,908	$142	46%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (8)
Marvelous Urban Oasis	$26,006	$101	66%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
3BR \|Garage\| Cozy Weekend at the Pleasant Brick Ho	$43,279	$233	48%	3	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cleveland Clinic, UH, Hopkins	$29,198	$135	54%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4 (10)
Netta's Safe Haven	$15,693	$94	40%	3	1	2	$110	❌	❌	❌	N / Y	⭐️ 4.5 (59)
1st flr nr Shaker, RTA rail, Cle Clinic & Univ. Ho	$19,963	$166	32%	3	2	3	$87	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Green Door House at Cuyahoga Valley National Park	$44,124	$196	59%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (118)
On the Hills	$24,398	$107	60%	3	1	4	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Home Sweet Home	$32,103	$186	46%	3	2.5	5	$75	❌	❌	❌	Y / Y	⭐️ 5 (46)
3 BR 3 Queen Beds + Sofa Sleeper TV WiFI Kitchen	$16,489	$85	53%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Cozy home in Maple Heights	$25,115	$94	73%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
3 room stay next to Cleveland Metropark Unit #1	$17,568	$96	50%	3	1	30	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Single 3 bedroom house.	$14,218	$105	37%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (32)
Beautiful 3BR Townhouse Near Downtown-Fenced Yard!	$21,987	$83	63%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (38)

Return Metrics

-98.35% 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)	-$8,212	-$16,425	-$24,638	-$32,851	-$41,064	-$82,129	-$246,388
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	-$8,212	-$16,425	-$24,638	-$32,851	-$41,064	-$82,129	-$246,388

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-98.35%

Payback Period Days

Return on Investment

-98.35%

103 Avalon Dr Bedford, Ohio, 44146

3 bed • 1 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$25,746

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $157/night at 44% occupancy ($25,231.05). Airbtics projects $133/night at 53% occupancy ($25,746).

Occupancy Rate

Top 51% 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.

$27,475

Avg annual revenue

53%

Avg occupancy rate

$133

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

$10k

$25k

$40k

$55k

-$8,213

Profit

Revenue

$25,746

Operating Expenses

$15,347

Operating Income

$10,399

Net Effective Rent

$18,612

Profit (Cash Flow)

-$8,213

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-98.35%

Payback Period Days