1980 Rose Arbor Dr Toledo, Ohio, 43614-3540
4 bed • 3 bath • 12 guests • $245,500
$245,500
Zestimate
Est. $1,178/mo
Annual Revenue
$52,902
Profit (Cash Flow)
$15,785
Cap Rate
13.2%
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $284/night at 51% occupancy ($52,902) Airbtics projects $212/night at 58% occupancy ($44,910)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$52,902
$52,902
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$52,148 | $156 | 89% | 4 | 2 | 10 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (162) | Profile | |
$47,471 | $157 | 76% | 4 | 2 | 8 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (168) | Profile | |
$45,970 | $154 | 78% | 4 | 2 | 9 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (45) | Profile | |
$36,464 | $152 | 62% | 4 | 2 | 8 | 3 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (26) | Profile | |
$37,947 | $152 | 65% | 4 | 1 | 8 | 2 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (22) | Profile |
Return Metrics
23.48% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.48%
Cap Rate
13.17%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$11,652
Deductible property tax
$2,430
Your total deduction
$21,427
Your adjusted annual income
$150,000 - $21,427 = $128,573
Taxes on $128,573 (30%)
$38,572
Your old tax bill
$45,000
Your new tax bill
$38,572
Estimated tax savings
$6,428
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com