BNBCalc Short Term Rental Rental Arbitrage Analysis Ohio Ave, Cleveland, OH, 44128

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$15,516

Profit (Cash Flow)

-$14,701

Cash on Cash Return

-338.0%

Annual Revenue

$15,516

AirDNA projects $59/night at 88% occupancy ($18,963). Airbtics projects $72/night at 59% occupancy ($15,515). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $72 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,378	$16,490	$22,388	$31,302
Occupancy	43%	63%	74%	84%
Nightly Rate	$58	$70	$81	$100

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Red Lovely 1 bedroom unit	$12,056	$41	78%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 4.5 (143)
Lovely red one bedroom free parking	$13,033	$45	77%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 4.5 (54)
All Season Charming and cozy camper home	$13,547	$51	70%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (62)
Lovely one bedroom free parking	$13,318	$48	74%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 5 (75)
Quaint 1 BR Apt Above Bicycle Shop	$10,686	$65	43%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (214)
Small and Cozy 1BR Near Cleveland Clinic~Safe Area	$14,287	$57	58%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (109)
Tranquility Stop With Assigned Parking	$14,387	$70	54%	1	1	4	$45	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Newly Renovated - Beautiful 5 Star Apartment	$9,352	$73	35%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3.8 (15)
The GlampingTINYhse 96sqft 1Bdrm w/Garden Patio	$18,216	$79	63%	1	0	1	$0	❌	❌	✅	N / Y	⭐️ 5 (42)
Simple Quiet Stay with Assigned Garage Parking	$12,110	$71	45%	1	1	4	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
A cozy home away from home	$13,133	$69	52%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit	$16,371	$71	63%	1	1	14	$0	❌	❌	❌	Y / Y	⭐️ 3.8 (9)
Red Brick Chalet: Ideal Getaway-Singles & Couples!	$22,134	$87	66%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)
Adorable Crown Royal presidential suite/Fitness Rm	$15,512	$110	37%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (36)
[3] Modern 1B1B Near Van Aken District Attractions	$11,504	$70	44%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (18)
CLE Rock-n-Roll Suite 1 Bdrm	$9,662	$66	40%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (11)
Cozy Bungalow	$21,281	$59	95%	1	1	7	$80	❌	❌	❌	Y / Y	⭐️ 5 (119)
A Cozy 70's Flat Without Going Up Apples and Pears	$11,181	$81	36%	1	1	4	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Cozy Lower Level apartment	$15,577	$56	76%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Tiny Backyard Cottage "La casita"	$15,679	$68	63%	1	1	28	$0	❌	❌	❌	Y / N	⭐️ 4.8 (10)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit	$11,960	$76	43%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Warm relaxing place to call home	$6,967	$56	34%	1	1	28	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
A Spacious Landing On the Stairway ...	$12,145	$86	37%	1	1	4	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Lower Level Studio Apartment	$9,839	$42	64%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit	$11,706	$82	39%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Charming Walkable Quiet 1 Bedroom Flat / 2nd Floor	$7,165	$89	22%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Maple Heights Oasis	$25,388	$76	87%	1	1	3	$65	❌	❌	✅	Y / N	⭐️ 5 (18)
An English Tudor Flat	$16,272	$78	57%	1	1	4	$0	❌	❌	✅	Y / N	⭐️ 3 (3)
Vintage home with all the modern updates	$29,514	$96	84%	1	1	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Newly Renovated ~ Modern ~ 5 Star First Floor Unit	$20,496	$100	56%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Shaker Heights Apartment near Cleveland Clinic	$17,635	$66	73%	1	1	12	$65	❌	❌	❌	Y / Y	⭐️ 5 (16)
Love Spell Couples Retreat	$15,417	$162	26%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (3)
Opuluxe \| Garfield Heights Tranquil Suburban Gem	$16,257	$44	96%	1	1	4	$198	❌	✅	❌	Y / Y	⭐️ 0 (0)
Private suite near Cleveland Clinic	$11,419	$65	48%	1	1	8	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Cozy Alexa Smart Apartment	$29,574	$101	80%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Safe & Stylish 1br flat near the Clinic and Univ.	$16,603	$63	72%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Maple Heights Dream	$20,906	$68	84%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Newly Renovated - Beautiful 5 Star Apartment	$29,280	$100	80%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beige lovely 1 bedroom unit	$12,634	$52	64%	1	1	1	$10	❌	❌	❌	N / N	⭐️ 5 (13)
Updated 3rd FL 1 BR studio Long term stay welcomed	$19,912	$80	68%	1	1	7	$40	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

-337.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,701	-$29,402	-$44,104	-$58,805	-$73,507	-$147,014	-$441,043
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	-$14,701	-$29,402	-$44,104	-$58,805	-$73,507	-$147,014	-$441,043

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-337.96%

Payback Period Days

Return on Investment

-337.96%

Ohio Ave Cleveland, Ohio, 44128

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$15,516

Annual Revenue

BNBCalc predicts this property will get $72 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$15,602

Avg annual revenue

59%

Avg occupancy rate

$72

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

$5k

$15k

$20k

$30k

-$14,701

Profit

Revenue

$15,516

Operating Expenses

$14,017

Operating Income

$1,499

Net Effective Rent

$16,200

Profit (Cash Flow)

-$14,701

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-337.96%

Payback Period Days