3092 Losantiville Ave Cincinnati, Ohio, 45213-1358
3 bed • 1 bath • 9 guests • $244,600
$244,600
Zestimate
Est. $1,173/mo
Annual Revenue
$35,326
Profit (Cash Flow)
$566
Cap Rate
7.0%
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $156/night at 62% occupancy ($35,326) Airbtics projects $199/night at 63% occupancy ($45,791)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$35,326
$35,326
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$30,927 | $130 | 65% | 3 | 2 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (479) | Profile | |
$38,674 | $188 | 51% | 3 | 2 | 8 | 1 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (80) | Profile | |
$45,598 | $161 | 70% | 3 | 2 | 11 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (233) | Profile | |
$42,560 | $321 | 35% | 3 | 2 | 6 | 1 | $80 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (145) | Profile | |
$69,626 | $221 | 82% | 3 | 2 | 6 | 2 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (106) | Profile |
Return Metrics
0.87% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.87%
Cap Rate
6.97%
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
$11,609
Deductible property tax
$2,422
Your total deduction
$33,994
Your adjusted annual income
$150,000 - $33,994 = $116,006
Taxes on $116,006 (30%)
$34,802
Your old tax bill
$45,000
Your new tax bill
$34,802
Estimated tax savings
$10,198
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