BNBCalc Short Term Rental Rental Arbitrage Analysis 309 E 13th St, Cincinnati, OH, 45202

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$27,627

Profit (Cash Flow)

$96

Cash on Cash Return

2.2%

Annual Revenue

$27,627

AirDNA projects $138/night at 58% occupancy ($29,234). Airbtics projects $122/night at 62% occupancy ($27,627). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,374	$27,816	$38,895	$53,065
Occupancy	55%	63%	71%	81%
Nightly Rate	$96	$114	$142	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Rhine Rooftop - Loft Style W/Parking & Rooftop	$40,258	$170	56%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
Hip Eclectic 1 bedroom in OTR w/free parking	$29,104	$99	77%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 5 (766)
Incline condo OTR / Downtown, Free Parking spot!	$18,860	$120	41%	1	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (68)
STUDIO CIGAR STORE-Ground level/Garage/Parkside	$31,884	$124	68%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (100)
The Stafford Condo. Voted Best in Cincy.	$25,414	$102	63%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (708)
No Cleaning Fee + Free Parking 1-br Condo OTR	$36,761	$162	62%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (108)
Modern Condo w/ Private Balcony in OTR - 1 BR	$24,962	$91	67%	1	1.5	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (377)
Walkable OTR Apartment	$14,394	$106	34%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Bright & Cozy Condo- OTR - KING Bed - Free Parking	$26,208	$120	57%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (480)
Court St. Condo w/ Free Parking.Top Rated Location	$32,173	$103	79%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (706)
Gorgeous Lofted Oasis Fully Equipped \| Central OTR	$50,475	$157	81%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (164)
OTR condo WLK to the Reds/Bengals Stdm & more.	$48,147	$188	67%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (4)
[Location + Luxury] - Downtown Condo	$27,058	$105	66%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (422)
PERFECT Condo Downtown Next to the Hard Rock!	$33,658	$114	74%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Carriage House	$27,947	$105	71%	1	1.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (375)
OTR 1 bd- w/ Pool+Gym+Rooftop	$33,452	$96	91%	1	1	7	$98	✅	❌	✅	Y / Y	⭐️ 4.5 (17)
Great Parkside Microapartment \| Location AND Price	$21,938	$74	75%	1	1	1	$62	❌	❌	✅	N / Y	⭐️ 5 (404)
Apartment W/Pool+Gym+Free onsite parking	$40,047	$114	90%	1	1	3	$75	✅	❌	✅	Y / Y	⭐️ 5 (41)
Large/Fully Equipped - Perfect Location in OTR	$23,779	$102	59%	1	1	2	$47	❌	❌	✅	Y / Y	⭐️ 5 (364)
Fun Apartment in the heart of OTR/Downtown	$18,478	$73	64%	1	1	2	$47	❌	❌	✅	N / Y	⭐️ 5 (426)
Spacious Apt in OTR 1 BR Oasis w/ Parking\|Gym\|Pool	$46,754	$142	87%	1	1	3	$85	✅	❌	✅	Y / Y	⭐️ 5 (40)
Cute Microapartment Walkable to Everything	$15,464	$84	45%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (113)
Vibrant Urban 1BR Fully Equipped \| Central OTR	$38,171	$148	66%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (141)
#1 ranked location \|Luxury & Comfy\| Free Parking🚘	$28,414	$110	68%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (269)
Beautifully Styled Loft in the heart of OTR	$65,372	$205	82%	1	1.5	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (87)
Center of Action! PARK ONSITE - gated! 2nd Fl.	$26,730	$122	57%	1	1	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (164)
Landmark Condo. Unbeatable location in OTR.	$22,070	$87	63%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (376)
Stylish Flat w/ Parking Walkable	$18,629	$86	56%	1	1	1	$71	✅	❌	✅	Y / Y	⭐️ 5 (455)
Cozy studio - best walkable location -free parking	$28,134	$136	55%	1	1	2	$99	❌	❌	✅	Y / N	⭐️ 5 (42)
New Court Street Condo - Perfect Central Location!	$35,724	$142	68%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Carriage House at Bar Saeso	$41,071	$240	45%	1	0	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (142)
Cozy Studio Apartment on Pendleton\| Great Location	$16,328	$87	51%	1	1	2	$10	❌	❌	❌	N / Y	⭐️ 5 (64)
Walk to all of OTR- Free Parking- Cozy - 5 stars!	$40,668	$173	62%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (175)
Modern Urban 1BR Fully Equipped \| Central OTR	$29,125	$97	76%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (157)
Stunning Modern Loft in OTR!	$22,078	$92	60%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (111)
Court & Vine \| OTR	$20,603	$117	43%	1	1	1	$56	❌	❌	✅	Y / Y	⭐️ 5 (198)
Central OTR Condo - The Perfect Cincy Getaway!	$21,945	$114	50%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (89)
Charming Urban OTR Condo - Fully Equipped Retreat	$35,643	$132	70%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (110)
Charming Apt in OTR \| Apt B	$15,530	$93	44%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (322)

Return Metrics

2.19% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$95	$191	$286	$382	$477	$955	$2,866
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	$95	$191	$286	$382	$477	$955	$2,866

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.19%

Payback Period Days

16630

Return on Investment

2.19%

309 E 13th St Cincinnati, Ohio, 45202

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

$27,627

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 58% occupancy.Projected nightly rate is $122/night at 62% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$29,615

Avg annual revenue

62%

Avg occupancy rate

$122

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

$30k

$45k

$65k

$96

Profit

Revenue

$27,627

Operating Expenses

$15,592

Operating Income

$12,036

Net Effective Rent

$11,940

Profit (Cash Flow)

$96

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2.19%

Payback Period Days

16630