BNBCalc Short Term Rental Investment Analysis 3092 Losantiville Ave

3 bed • 1 bath • 9 guests • $244,600

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$35,326

Profit (Cash Flow)

$554

Cap Rate

7.0%

Annual Revenue

$35,326

AirDNA projects $156/night at 62% occupancy ($35,326). Airbtics projects $199/night at 63% occupancy ($45,790). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 62% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,843	$46,874	$69,127	$88,510
Occupancy	53%	62%	75%	82%
Nightly Rate	$165	$195	$240	$282

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire House in Popular Pleasant Ridge	$30,927	$130	65%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (479)
Walkable & Central w/ 1st flr bedroom and bathroom	$38,674	$188	51%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
Super Disinfected Oakley Home ready for you!	$45,598	$161	70%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (233)
Hyde Park -Whole house rental	$42,560	$321	35%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (145)
Huge Deck w/ Firepit-Walk to Wasson Way-Renovated	$69,626	$221	82%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (106)
The Charming Cottage- King Bed- w/ arcade game	$47,770	$162	71%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Cincy East Side Cottage, the best of Hyde Park	$60,487	$250	62%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Charming 3 BDR Home in Desirable Pleasant Ridge	$14,933	$39	75%	3	2	1	$174	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
New- 2 Ensuites- King Bed- 3 Bedroom- Special Rate	$38,972	$177	55%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (78)
Gorgeous home, fully renovated, in great location.	$40,057	$190	54%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
New Construction, 10 minutes to City Center.	$27,712	$140	49%	3	3	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (68)
Urban Farmhouse - top location & comfort	$74,523	$232	86%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
Elegant 3BR. Home \| Coffee Bar & King Ensuite	$75,583	$239	83%	3	2	2	$96	❌	❌	❌	Y / Y	⭐️ 5 (72)
Wasson Way	$49,663	$207	62%	3	3	1	$102	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
The Rookwood \| Hyde Park	$60,360	$204	77%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Family friendly home-centrally located	$45,224	$287	41%	3	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (21)
Perfect Getaway	$77,120	$256	80%	3	3	4	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
⚡️Harry's Enchanted Stay! - Arcade & Karaoke	$56,647	$186	78%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (65)
Peaceful home w/ secluded patio	$47,527	$173	74%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (76)
Flying Pigs \| East Hyde Park	$58,263	$246	61%	3	2	1	$102	❌	❌	✅	Y / Y	⭐️ 5 (43)
Chic Modern & Private Home in Heart of Cincinnati!	$30,864	$169	44%	3	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.4 (38)
The Ridge Retreat-HGTV designed!	$49,891	$215	61%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (26)
Welcome to "Luxe Suites" All new everything!!	$21,740	$220	27%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Perfect for Summer-Firepit-Driveway-Pet Friendly!	$54,160	$166	83%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (89)
New Listing The Cincinnati Cottage	$15,073	$45	70%	3	2	1	$177	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
The Cincy Sweetie	$51,540	$282	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Turtle Ranch: Central, Clean, and Comfy	$52,255	$182	75%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Cozy Retreat @ The Sweet Iris	$37,850	$269	36%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Charming Charloe \| Boho Chic Cottage	$19,599	$60	65%	3	1	1	$177	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Comfy home- 10 Minutes From Downtown	$39,118	$175	59%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Sunroom \| Hanging Chair \| Backyard \| 10mi to city	$33,875	$132	63%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Newly renovated Spacious & Cozy 3Bd Home in Oakley	$52,027	$192	71%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Family lined street! Walk to everything fun or dri	$89,573	$464	51%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious 3BR Home in Central Cincinnati	$57,876	$273	55%	3	2	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (164)
The Place at Marburg	$40,379	$198	51%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
The Home on South Madison \| Cincy!	$44,737	$213	54%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (79)
Cozy Craftsman \| East Hyde Park	$67,458	$283	62%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (57)
Queen City Penthouse	$25,493	$74	88%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (79)
Oakley Square 3br Charmer - Total Walkability	$44,751	$136	76%	3	1	1	$156	❌	❌	✅	Y / Y	⭐️ 5 (99)
The Observatory \| Hyde Park	$65,165	$209	81%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (41)

Return Metrics

0.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$554	$1,108	$1,662	$2,216	$2,770	$5,540	$16,620
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,402	$4,954	$7,662	$10,538	$13,591	$31,923	$195,680
Down Payment	$48,920	$48,920	$48,920	$48,920	$48,920	$48,920	$48,920
Property Appreciation	$7,338	$14,896	$22,681	$30,699	$38,958	$84,121	$349,108
Total Return	$59,214	$69,878	$80,925	$92,373	$104,239	$170,505	$610,329

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.85%

Cap Rate

6.97%

Return on Investment

15.95%

3092 Losantiville Ave Cincinnati, Ohio, 45213-1358

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,173/mo

Inquire about this property

Contact

test at Test

$244,600

Zestimate

Cincinnati

Guide

Zoning

Market

Guide

Laws

Market Data

$35,326

Annual Revenue

BNBCalc predicts this property will get $199 per night with 63% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$47,391

Avg annual revenue

63%

Avg occupancy rate

$199

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

$15k

$40k

$65k

$90k

$554

Profit

Revenue

$35,326

Operating Expenses

$18,272

Operating Income

$17,054

Mortgage & Taxes

$16,500

Profit (Cash Flow)

$554

$64,508

Cash Investment

Down Payment

$48,920

Renos & Furnishing

$8,250

Closing Costs

$7,338

Total

$64,508

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.85%

Cap Rate

6.97%

Return on Investment

15.95%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,609

Deductible property tax

$2,422

Your total deduction

$24,435

Your adjusted annual income

$150,000 - $24,435 = $125,565

Taxes on $125,565 (30%)

$37,669

Your old tax bill

$45,000

Your new tax bill

$37,669

Estimated tax savings

$7,331

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,011 sqft

Year built:

1921

Size:

1,822 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 2

Lot size: 6,011 sqft

Building area: 1,822 sqft

Garage: Yes

Heating: Yes

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 122-0003-0095-00

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $65,762

County Est. Land Value: $57,330

Assessed Land Value: $20,066

County Est. Structure Value: $130,560

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/28/24	$0	0%	Constance M Eugel
11/23/05	$0	0%	Ronald E Wainscott
08/17/05	$0	0%	Ronald E Wainscott

Ownership

Name: Constance M Eugel

Owner Occupied: No

Owner Mailing Address: 1857 Chardonnay Dr, Morrow, Oh 45152

Years Owned: 1

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No