BNBCalc Short Term Rental Rental Arbitrage Analysis 3425 Regent Rd, Cleveland, OH, 44127

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$44,783

Profit (Cash Flow)

$11,685

Cash on Cash Return

110.2%

Annual Revenue

$44,783

AirDNA projects $151/night at 53% occupancy ($29,230). Airbtics projects $201/night at 61% occupancy ($44,782). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $201 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,126	$39,329	$62,778	$94,682
Occupancy	53%	60%	71%	78%
Nightly Rate	$134	$171	$229	$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Make yourself at HOME	$27,382	$156	46%	4	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (169)
Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen	$38,812	$190	54%	4	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (114)
Home away from home, Diamond in the rough.	$36,068	$235	40%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (117)
Beautiful single 4 bedroom home with free parking	$27,590	$134	54%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (59)
Modern Tremont House \| Parking & EV Charger	$77,415	$318	66%	4	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (48)
Tremont Emerald: 2 Units by Xmas Story House • 4BR	$72,164	$199	94%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious Modern House next to Cleveland Clinic	$41,326	$171	65%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (133)
Amber Retreat: 4BR Family Duplex 7 Min To Downtown	$49,245	$155	80%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Modern 4BR Gem: Minutes to Cleveland Clinic	$40,885	$177	60%	4	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Spacious Family Getaway - Near Cleveland Clinic	$52,371	$177	78%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (139)
Theater Room \| Luxe Living I Pet + Baby Friendly	$88,931	$340	68%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (39)
The Lucky Duck-Central Modern Villa in Cle	$63,704	$183	88%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (284)
Luxury 4 Bed, 3 Bath Home in Prime Ohio City	$34,278	$162	57%	4	3	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (250)
Nest On Vestry- CLE Themed - Unbeatable Proximity	$33,261	$134	61%	4	2.5	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (300)
The Bamboo Haus - Mid Century Home in Ohio City	$64,519	$312	56%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (151)
Historical Ohio City House w/ back Farmhouse unit!	$56,311	$263	55%	4	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (4)
Classic stay 4	$28,695	$116	58%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (99)
Sunstone Retreat: 4BR Family Triplex 9 min -D/Town	$56,149	$165	87%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Rare Luxury Penthouse Downtown Cleveland	$111,164	$666	44%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (98)
The Nest - near Clev Clinic and University Circle	$30,349	$112	70%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (142)
The OC Estate	$43,389	$191	58%	4	2.5	1	$189	❌	❌	✅	Y / Y	⭐️ 5 (166)
Chic 4 BR: Minutes to Cleveland Clinic, CWRU & UH!	$52,764	$174	78%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (47)
Colorful 4 BR in the Heart of University Circle!	$49,272	$172	74%	4	2.5	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (46)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Upper	$23,776	$117	53%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
The House Hotels-5 Mins from Downtown-W45th1 Lower	$17,643	$130	35%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (95)
The Heart of Cleveland Heights	$25,526	$103	64%	4	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (193)
Believeland Bungalow-Bball Hoop/Office/5 min to DT	$47,656	$159	75%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (100)
Spacious Home Near Downtown, Little Italy, Clinic	$41,711	$155	69%	4	3	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (166)
Spice of Life: CLE Oasis	$36,844	$129	74%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (71)
Large Renovated 4 Bedroom! Only 7 Mins to Downtown	$36,834	$161	60%	4	2	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (99)
Large Renovated 4 Bedrooms! 9 min to Downtown CLE	$32,882	$154	55%	4	2	1	$134	❌	❌	✅	Y / Y	⭐️ 5 (122)
Cozy,cute & quiet - Entire house	$26,537	$128	54%	4	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (401)
The Disney House in Cleveland plus Game Room!	$34,039	$119	72%	4	2.5	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Work/Travel/Home away from Home	$23,552	$195	33%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Nice & Cozy Single Family Home. 6•Beds	$39,220	$228	47%	4	1.5	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (68)
4 BR Home \| Modern Kitchen \| Cuyahoga Natl Park	$82,642	$322	69%	4	3	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Adorn635	$19,390	$86	53%	4	1.5	1	$100	❌	❌	❌	N / Y	⭐️ 5 (157)
West Saint James Living	$76,226	$291	71%	4	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (192)
Urban Lake House - Near Downtown, 6 Beds/2500sqft!	$55,246	$278	53%	4	2	2	$145	❌	❌	✅	Y / N	⭐️ 5 (43)

Return Metrics

110.23% 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)	$11,684	$23,369	$35,054	$46,739	$58,424	$116,848	$350,544
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	$11,684	$23,369	$35,054	$46,739	$58,424	$116,848	$350,544

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.23%

Payback Period Days

331

Return on Investment

110.23%

3425 Regent Rd Cleveland, Ohio, 44127

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$44,783

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $151/night at 53% occupancy ($29,230.47). Airbtics projects $201/night at 61% occupancy ($44,782).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$45,961

Avg annual revenue

61%

Avg occupancy rate

$201

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

$15k

$50k

$80k

$110k

$11,685

Profit

Revenue

$44,783

Operating Expenses

$17,822

Operating Income

$26,961

Net Effective Rent

$15,276

Profit (Cash Flow)

$11,685

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

110.23%

Payback Period Days

331