5840 W 130th St 205 Brook Park, Ohio, 44142
2 bed • 1 bath • 5 guests

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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