BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5840 W 130th St 205, Brook Park, OH, 44142

2 bed • 1 bath • 5 guests • $995

BNB

Calc

Annual Revenue

$25,403

Profit (Cash Flow)

-$1,840

Cash on Cash Return

-29.0%

Annual Revenue

$25,403

AirDNA projects $126/night at 59% occupancy ($27,152). Airbtics projects $107/night at 65% occupancy ($25,402). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $107 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,986$26,687$37,081$49,130
Occupancy55%67%76%86%
Nightly Rate$80$103$127$149

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Quiet 2 bdrm home, 8 min from the CLE Airport
$25,780
$79
85%
211$40❌❌✅Y / Y⭐️ 5 (210)
Pet Friendly Metroparks Home
$43,603
$137
86%
212$40✅❌✅Y / Y⭐️ 5 (80)
Private 2 bdrm home mins from airport fenced yard
$23,510
$83
70%
211$70❌❌✅Y / Y⭐️ 5 (171)
Entire 2 bdrm mins from highway airport IX
$22,530
$74
75%
211$65❌❌✅Y / Y⭐️ 5 (243)
The Forest House
$32,153
$98
87%
21.51$45❌❌❌Y / Y⭐️ 5 (355)
Cozy Home Near Cleveland Airport
$38,072
$135
74%
221$100❌❌✅Y / Y⭐️ 5 (85)
The MidCentury Modern 5 min to Airport PETS!
$15,654
$64
58%
211$68❌❌✅N / Y⭐️ 4.9 (16)
Charming, Peaceful, and Cozy!
$28,199
$111
65%
212$150❌❌❌Y / Y⭐️ 4.5 (32)
Orange Sunset Airport •Self Check in•
$17,010
$66
63%
211$65❌❌✅N / N⭐️ 5 (34)
The MidCentury Modern 5 min to Airport PETS!
$16,889
$72
57%
211$68❌❌✅N / Y⭐️ 5 (239)
Atop Rocky River Valley View | Georgetown Villas
$29,994
$149
55%
211$0❌❌✅Y / Y⭐️ 5 (58)
Nice Valley and Creek Views | Georgetown Villas
$34,126
$148
63%
211$0❌❌✅Y / Y⭐️ 5 (78)
King & Queen First Floor Unit! | Georgetown Villas
$41,724
$150
76%
211$0❌❌❌Y / Y⭐️ 5 (20)
WFH-Friendly Abode w/ Home Gym in Cleveland
$26,024
$103
59%
21.52$93❌❌❌Y / Y⭐️ 5 (7)
"Vintage Vibes" 2 BR, 1 Bath w/ Laundry & Parking
$21,755
$108
51%
211$89❌❌❌Y / Y⭐️ 5 (70)
Secluded & Renovated Home With Backyard & Hot Tub!
$37,634
$125
75%
212$125❌✅✅Y / Y⭐️ 5 (39)
Beutiful Home in Parma Heights
$18,391
$143
32%
211$80❌❌❌N / N⭐️ 5 (32)
Orange Sunset Basement •2BR• Self Check-In•
$16,511
$54
78%
212$70❌❌✅N / Y⭐️ 4.5 (38)
Sapphire Haven: Cozy 2BR Upper Unit• 8 Min Airport
$24,597
$87
72%
211$80❌❌✅Y / Y⭐️ 5 (43)
The 1868 Fowles Inn at Baldwin Wallace/Coe Lake
$34,982
$118
81%
211$0❌❌✅Y / Y⭐️ 5 (142)
Urban Cottage - $25 Cleaning Fee - 2 Bedrooms
$41,248
$161
70%
222$0❌❌❌Y / Y⭐️ 5 (20)
Sapphire Haven: 2BR Private Basement•8 Min Airport
$19,427
$64
75%
211$80❌❌✅Y / Y⭐️ 5 (7)
Tangerine Airport Retreat •2BR• Self Check in•
$20,256
$65
82%
212$60❌❌✅Y / Y⭐️ 4.5 (55)
King & Queen Memory foam beds! | Georgetown Villas
$48,754
$173
77%
211$0❌❌✅Y / Y⭐️ 5 (57)
King & Queen Memory Foam Beds | Georgetown Villas
$36,872
$146
69%
211$0❌❌✅Y / Y⭐️ 5 (38)
Sapphire Haven: Neat 2BR Lower Unit• 8 Min Airport
$28,080
$81
86%
211$80❌❌✅Y / Y⭐️ 5 (34)
Come stay on Flamingo Ave (2 bed)
$40,845
$120
93%
212$0❌❌✅Y / Y⭐️ 0 (1)
Cozy Apt Near Airport & Parking
$19,050
$78
61%
211$65❌❌✅N / Y⭐️ 4.5 (24)
2 BR Home in Quiet Neighborhood
$39,496
$109
99%
212$0❌❌❌Y / Y⭐️ 5 (20)
Renovated Brooklyn Townhome, 9 Miles from Downtown
$21,793
$99
56%
21.510$100❌❌❌Y / Y⭐️ 4.5 (7)
New Appliances 2B/1Bath Host has 3,200 reviews
$23,412
$95
64%
212$32❌❌✅Y / Y⭐️ 4.9 (42)
Spacious Loft Living
$26,344
$122
59%
222$0❌❌❌Y / Y⭐️ 5 (13)
Cozy Apartment Near Airport, Kamms, Parking!
$16,597
$108
38%
211$65❌❌✅N / Y⭐️ 4.8 (159)
Modern & Comfortable 2BR House - 5min to Airport
$26,287
$189
38%
212$0❌❌❌Y / Y⭐️ 4.9 (8)
Modern farmhouse Style home
$28,864
$110
70%
2215$100❌❌❌Y / Y⭐️ 5 (9)
Hidden Haven
$15,457
$88
48%
211$0❌❌✅Y / Y⭐️ 4.5 (9)
The Mango Airport Retreat
$13,988
$78
49%
211$0❌❌✅Y / Y⭐️ 4.5 (20)
Vonnie's Cozy Corner
$14,986
$91
45%
212$0❌❌❌Y / Y⭐️ 4.5 (15)
Comfy ranch near airport
$17,568
$100
48%
211$0❌❌❌Y / Y⭐️ 4.5 (4)

Return Metrics

-28.97% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,839-$3,679-$5,518-$7,358-$9,198-$18,396-$55,189
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$29$60$92$124$158$342$1,420
Total Return-$1,809-$3,618-$5,426-$7,233-$9,039-$18,054-$53,768

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-28.97%

Payback Period Days

0

Return on Investment

-28.5%

property-location

5840 W 130th St 205 Brook Park, Ohio, 44142

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$25,403

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 59% occupancy.Projected nightly rate is $107/night at 65% occupancy.

Top 51% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$26,468

Avg annual revenue

65%

Avg occupancy rate

$107

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

$20k

$35k

$50k

Sign up to see the data on 40 all comparables

-$1,840

Profit

Revenue

$25,403

Operating Expenses

$15,302

Operating Income

$10,100

Net Effective Rent

$11,940

Profit (Cash Flow)

-$1,840

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-28.97%

Payback Period Days

0