BNBCalc Short Term Rental Rental Arbitrage Analysis 4006 Center Rd, Ashtabula, OH, 44004

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$32,689

Profit (Cash Flow)

$16,440

Cash on Cash Return

258.9%

Annual Revenue

$32,689

AirDNA projects $198/night at 39% occupancy ($28,204). Airbtics projects $179/night at 50% occupancy ($32,689). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,668	$31,222	$43,824	$65,437
Occupancy	40%	51%	59%	66%
Nightly Rate	$137	$162	$196	$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Lakeview Cabin Near Geneva-On-The-Lake!	$36,529	$143	66%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (74)
Eagles Nest Cabin #3	$32,832	$164	52%	2	1	1	$85	❌	❌	❌	N / Y	⭐️ 5 (18)
Lake View Cottage on Lake Erie	$24,714	$109	59%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Lake Erie Cottage Beachfront	$56,795	$252	59%	2	1	2	$70	❌	❌	❌	Y / N	⭐️ 4.5 (39)
Sunshine Girl Cottage	$31,230	$161	53%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
GOTL Lakeside Lodge	$33,626	$195	45%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (86)
Boho Bungalow Lake Erie-Wine Country, GOTL & Spire	$26,462	$144	47%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (144)
Cabin 14	$45,216	$177	67%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (67)
Lake Life Cottage	$30,258	$198	41%	2	1	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (90)
Geneva, Direct Lakefront, Hot Tub, Ohio's Wine Cou	$86,029	$444	51%	2	1	2	$150	❌	✅	❌	N / Y	⭐️ 5 (39)
The Harbor Haven \| Save up to 30% on Winter Travel	$36,496	$167	54%	2	2	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (95)
Lakeside Cottage	$24,375	$138	46%	2	1	2	$80	❌	❌	✅	N / N	⭐️ 4.7 (53)
LUXE Spacious Home Sleeps 6+ SPIRE/BULA/Wineries	$32,340	$211	40%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Beautiful House on Lake Erie	$62,108	$186	90%	2	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (367)
Ashtabula Home Near Walnut Beach + Eateries!	$32,563	$130	65%	2	1	3	$62	❌	❌	❌	N / Y	⭐️ 4.8 (17)
Breathtaking Modern Lakefront Cottage	$73,373	$328	59%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (123)
Lake Front Oasis with Breathtaking Lake Erie Views	$67,652	$289	63%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (138)
River’s Edge (Lower)	$25,799	$138	50%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)
Luxury Home in the historic Ashtabula Harbor	$32,559	$162	53%	2	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (83)
Lake Erie Vacation Home: 1 Block to Bridge Street	$30,902	$128	62%	2	1.5	2	$104	❌	❌	❌	Y / Y	⭐️ 5 (15)
2BR Cozy Lakefront - Your Lakeside Getaway!	$30,111	$136	51%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (25)
Lazy Bear Cabin	$45,999	$196	61%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (64)
Urban Agriturismo: 2 bdrm on Bridge Street	$30,458	$114	73%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
Vacation Rental w/ Porch & Views of Lake Erie!	$24,923	$163	40%	2	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ashtabula Vacation Rental w/ Covered Balcony	$26,196	$162	42%	2	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (5)
Harbor House	$20,610	$139	38%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (204)
JoJo’s Beach House	$30,944	$140	60%	2	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.5 (79)
LITTLE BLUE💙-LAKE VIEW 🏝	$48,839	$326	40%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (22)
Quaint Harbor Home	$22,376	$142	42%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (76)
< 1 Mi to Lake Erie: Ashtabula Hideaway!	$13,703	$117	32%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (3)
Psychedelic Stay	$21,262	$197	27%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 0 (0)
Coz~CoZzz Cottage on Lake Erie with crib & bunks!	$46,819	$218	57%	2	1.5	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (33)
Frank’s Last Resort- Sunset Vacation Rentals	$31,122	$114	72%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (17)
River’s Edge (Upper)	$24,077	$134	47%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Street View Loft	$20,259	$135	41%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (32)
Bridge View Loft	$17,271	$143	33%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (21)
Lakefront Getaway, Geneva/Ashtabula Wine Country	$26,925	$259	26%	2	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.7 (14)
Our Little Piece of Heaven	$28,608	$188	35%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (32)
Apartment In Historic Ashtabula Harbor	$26,322	$132	52%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (38)
The Quaint Cottage at Lakewood Beach Retreat	$21,502	$168	34%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (231)

Return Metrics

258.89% 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)	$16,439	$32,879	$49,319	$65,758	$82,198	$164,397	$493,191
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	$16,439	$32,879	$49,319	$65,758	$82,198	$164,397	$493,191

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

258.89%

Payback Period Days

141

Return on Investment

258.89%

4006 Center Rd 1 Ashtabula, Ohio, 44004

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,689

Annual Revenue

BNBCalc predicts this property will get $179 per night with 50% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$34,504

Avg annual revenue

50%

Avg occupancy rate

$179

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

$35k

$60k

$85k

$16,440

Profit

Revenue

$32,689

Operating Expenses

$16,250

Operating Income

$16,440

Net Effective Rent

Profit (Cash Flow)

$16,440

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

258.89%

Payback Period Days

141