BNBCalc Short Term Rental Rental Arbitrage Analysis 1118 Euclid Ave, Cleveland, OH 44115, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,305

Profit (Cash Flow)

$6,386

Cash on Cash Return

116.1%

Annual Revenue

$36,305

AirDNA projects $142/night at 70% occupancy ($36,305).

BNB Calc projects a 70% occupancy rate, $142 rate per night.

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

Return Metrics

116.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,385	$12,771	$19,156	$25,542	$31,927	$63,855	$191,567
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	$6,385	$12,771	$19,156	$25,542	$31,927	$63,855	$191,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

116.1%

Payback Period Days

314

Return on Investment

116.1%

1118 Euclid Ave Cleveland, Ohio, 44115-1627

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$36,305

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,386

Profit

Revenue

$36,305

Operating Expenses

$16,120

Operating Income

$20,186

Net Effective Rent

$13,800

Profit (Cash Flow)

$6,386

$5,500

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,250

Total

$5,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

116.1%

Payback Period Days

314