BNBCalc Short Term Rental Rental Arbitrage Analysis 2125 Superior Ave, East Cleveland, OH 44114, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$24,194

Profit (Cash Flow)

-$6,671

Cash on Cash Return

-116.8%

Annual Revenue

$24,194

AirDNA projects $96/night at 69% occupancy ($24,193).

BNB Calc projects a 69% occupancy rate, $96 rate per night.

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

Return Metrics

-116.83% 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)	-$6,671	-$13,342	-$20,014	-$26,685	-$33,357	-$66,714	-$200,142
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	-$6,671	-$13,342	-$20,014	-$26,685	-$33,357	-$66,714	-$200,142

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-116.83%

Payback Period Days

Return on Investment

-116.83%

2125 Superior Ave East Cleveland, Ohio

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$24,194

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,671

Profit

Revenue

$24,194

Operating Expenses

$14,545

Operating Income

$9,649

Net Effective Rent

$16,320

Profit (Cash Flow)

-$6,671

$5,710

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,460

Total

$5,710

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-116.83%

Payback Period Days