BNBCalc Short Term Rental Rental Arbitrage Analysis 5223 Haverford Dr, Lyndhurst, OH, 44124

3 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$55,112

Profit (Cash Flow)

$21,391

Cash on Cash Return

252.4%

Annual Revenue

$55,112

AirDNA projects $166/night at 49% occupancy ($29,708). Airbtics projects $158/night at 61% occupancy ($35,202). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 79% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,032	$37,838	$54,679	$67,924
Occupancy	48%	65%	75%	84%
Nightly Rate	$122	$153	$191	$211

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
# 07 - Minutes to Hospitals & Universities	$46,504	$178	70%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
South Euclid Haven	$38,864	$205	48%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Remodeled house - Cozy - No pets - CLE 20 min	$29,278	$134	57%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (29)
Urban Farmhouse	$31,791	$92	88%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Chez Cleveland Large Artistic Home with Yard	$38,228	$158	64%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Home Away From Home - Beautiful Yard	$41,878	$160	69%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (121)
Underdog Casino \| Themed \| 3 bedrooms	$36,572	$144	63%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Spacious Residence near CWRU, Cleveland Clinic, UH	$53,398	$336	42%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Light, Bright, and Clean! Close to it all!	$42,746	$132	84%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (23)
Luxury 3BR 2BA, 10 min from Cleveland Clinic!	$48,473	$209	54%	3	2	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Pet-Friendly Cleveland Area Retreat Near Lake Erie	$48,738	$197	61%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (4)
2/3 bdrm 1st flr Nurses, Professionals, Pets	$28,760	$89	83%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Stylish&Bright 4BR w/Sun Deck-Close To Everything!	$40,142	$127	86%	3	2	4	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
CLE’s BEST Fun House \| Pet Friendly \| Games	$51,908	$196	66%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (73)
Modern 3BR home next to park, office space, & more	$34,345	$124	69%	3	2	1	$131	❌	❌	✅	Y / Y	⭐️ 5 (42)
Welcome to Cleveland Heights!	$24,888	$170	40%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Cozy Mid-Century Modern University Heights Getaway	$66,270	$230	76%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (75)
Great 3 bedroom; quiet neighborhood	$29,759	$200	40%	3	2	1	$30	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
First Flr Bdrm & Bath. Quick drive to Hospitals.	$51,675	$164	85%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Cozy 3BR \| Family-Friendly, Near Cleveland Clinic	$26,805	$99	67%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Charming 3 bedroom 2.5 bath home	$46,678	$154	76%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
King Bed, Fire Pit & Whimsical Sea	$29,991	$99	75%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Spacious & conveniently located!	$35,133	$128	74%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Home away from home.	$29,432	$111	71%	3	1	3	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
NEW Cozy Home in South Euclid	$39,453	$129	79%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
The Lodge-City Oasis near CCF/UH	$26,215	$114	55%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 0 (1)
Log Cabin I Nature's Oasis I Fire Pit + Gazebo	$64,720	$248	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Home like 3bedroom home in SouthEuclid ,Oh	$14,018	$104	34%	3	2	3	$100	❌	❌	✅	N / N	⭐️ 4.5 (38)
Family-Friend 3BR Home & patio.	$28,669	$119	61%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Cozy & bright 3 bedroom with home office. Pets OK.	$35,456	$109	88%	3	2	10	$175	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Worlds Cozy Nest	$42,394	$143	81%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Cozy Fairytale Getaway: 2BR & Magical Attic	$31,746	$119	67%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Cozy New Build Entire Home - 5 Star Getaway	$24,151	$153	40%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming Tudor close to Cleveland Clinic, downtown	$34,138	$190	48%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beautiful Cozy New Build Home - Pet Friendly	$22,574	$153	38%	3	2	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cute 3 b 1 b Family home in Cle	$20,181	$156	32%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Pet owners - This home has a fenced-in backyard	$54,494	$254	58%	3	2	7	$300	❌	❌	✅	Y / Y	⭐️ 5 (2)
University Heights Home Near Downtown Cleveland!	$42,173	$197	57%	3	2	2	$78	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

252.4% 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)	$21,391	$42,782	$64,173	$85,564	$106,955	$213,911	$641,734
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	$21,391	$42,782	$64,173	$85,564	$106,955	$213,911	$641,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

252.4%

Payback Period Days

144

Return on Investment

252.4%

5223 Haverford Dr Lyndhurst, Ohio, 44124

3 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$55,112

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 49% occupancy.Projected nightly rate is $158/night at 61% occupancy.

Occupancy Rate

Top 18% 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.

$36,494

Avg annual revenue

61%

Avg occupancy rate

$158

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

$21,391

Profit

Revenue

$55,112

Operating Expenses

$19,165

Operating Income

$35,947

Net Effective Rent

$14,556

Profit (Cash Flow)

$21,391

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

252.4%

Payback Period Days

144