BNBCalc Short Term Rental Investment Analysis 3155 Sugartree Rd

3 bed • 2 bath • 9 guests • $241,100

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$35,115

Profit (Cash Flow)

$606

Cap Rate

7.0%

Annual Revenue

$35,115

AirDNA projects $209/night at 46% occupancy ($35,114). Airbtics projects $202/night at 58% occupancy ($42,791). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 46% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,579	$40,023	$67,867	$103,591
Occupancy	42%	58%	73%	83%
Nightly Rate	$146	$179	$244	$331

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MadCat Lake House	$21,465	$165	34%	3	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Creek Retreat	$53,967	$160	90%	3	1	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (96)
Historic Getaway w/Stunning River Views -3BR Suite	$55,685	$179	80%	3	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (75)
New! Historic & Renovated 3BR Riverside Suite	$35,245	$145	64%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (41)
Linwood Retreat -Fully restored to original beauty	$34,254	$147	58%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (111)
NEWLY Remodeled! 4 Beds 2.5 Bath Suite 1	$30,409	$212	37%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
NEWLY Remodeled! 4 Beds 2.5 Bath Suite 2	$34,942	$213	42%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy Retreat @ The Sweet Iris	$37,850	$269	36%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Sunroom \| Hanging Chair \| Backyard \| 10mi to city	$33,875	$132	63%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Fields of Dreams Farm House	$41,228	$176	63%	3	3	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Gorgeous home, fully renovated, in great location.	$40,057	$190	54%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Bella’s Retreat	$22,765	$132	42%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Jules	$36,727	$146	64%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (176)
Stay & Play 18 Holes of GOLF Included for up to 4!	$51,014	$402	34%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stylish Home in the Heart of the Cincinnati 'Burbs	$27,375	$156	45%	3	1	1	$109	❌	❌	❌	Y / Y	⭐️ 5 (51)
New Construction, 10 minutes to City Center.	$27,712	$140	49%	3	3	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (68)
Riverfront, pool table, kayaking, and more!	$76,650	$356	56%	3	1	2	$160	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
❤️ milford ⭐️ luxury cape cod home ⭐️	$43,481	$116	94%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Peaceful 3-Bedroom Log Cabin With Expansive Yard	$33,963	$158	52%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Serenity away from the big city	$42,108	$301	37%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Your Home Away From Home	$33,641	$202	43%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Historic Augusta Ky Escape with private parking	$31,896	$205	41%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
The Chicken Coop - Historic Anderson Twp Farm	$52,393	$350	40%	3	2	3	$125	✅	✅	✅	Y / Y	⭐️ 4.8 (33)
New- 2 Ensuites- King Bed- 3 Bedroom- Special Rate	$38,972	$177	55%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (78)
Del's Cabin: River Retreat Sleeps 10 w/ Hot Tub	$54,564	$244	58%	3	2	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (18)
Elegant 3BR. Home \| Coffee Bar & King Ensuite	$75,583	$239	83%	3	2	2	$96	❌	❌	❌	Y / Y	⭐️ 5 (72)
Great location-3 bedroom ranch with fireplace	$61,891	$180	89%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Hummingbird House	$32,154	$111	74%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (47)
New Listing The Cincinnati Cottage	$15,073	$45	70%	3	2	1	$177	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Family friendly home-centrally located	$45,224	$287	41%	3	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (21)
Flying Pigs \| East Hyde Park	$58,263	$246	61%	3	2	1	$102	❌	❌	✅	Y / Y	⭐️ 5 (43)
Remodeled historic home on winery & working farm	$25,454	$330	19%	3	2	1	$210	❌	❌	❌	Y / Y	⭐️ 5 (27)
Clean 3-bedroom Bungalow 1 block from bike trail	$35,633	$140	69%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Stonehurst: 3 bedroom country home	$48,323	$144	91%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (80)
Turtle Ranch: Central, Clean, and Comfy	$52,255	$182	75%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Comfy Cottage w/ Hot tub !	$41,924	$150	74%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (40)
spacious 2000ft²+•free onsite parking•king•air hoc	$107,364	$346	83%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (38)
Mt Lookout cozy home, 10 mins to downtown Cinci!	$53,989	$251	53%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Casa familiar Hudson	$42,333	$157	71%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern Home Cincy - 3bd/2ba	$61,296	$217	73%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (35)

Return Metrics

0.94% 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)	$605	$1,211	$1,817	$2,423	$3,029	$6,058	$18,174
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,368	$4,883	$7,553	$10,387	$13,396	$31,466	$192,880
Down Payment	$48,220	$48,220	$48,220	$48,220	$48,220	$48,220	$48,220
Property Appreciation	$7,233	$14,682	$22,356	$30,260	$38,400	$82,918	$344,112
Total Return	$58,427	$68,997	$79,946	$91,290	$103,046	$168,663	$603,387

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.94%

Cap Rate

6.99%

Return on Investment

15.96%

3155 Sugartree Rd Bethel, Ohio, 45106-8241

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,156/mo

This property is for sale!

Contact Agent

$35,115

Annual Revenue

BNBCalc predicts this property will get $202 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$43,724

Avg annual revenue

58%

Avg occupancy rate

$202

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

$45k

$75k

$110k

$606

Profit

Revenue

$35,115

Operating Expenses

$18,245

Operating Income

$16,870

Mortgage & Taxes

$16,264

Profit (Cash Flow)

$606

$63,953

Cash Investment

Down Payment

$48,220

Renos & Furnishing

$8,500

Closing Costs

$7,233

Total

$63,953

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.94%

Cap Rate

6.99%

Return on Investment

15.96%

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

$11,443

Deductible property tax

$2,387

Your total deduction

$29,340

Your adjusted annual income

$150,000 - $29,340 = $120,660

Taxes on $120,660 (30%)

$36,198

Your old tax bill

$45,000

Your new tax bill

$36,198

Estimated tax savings

$8,802

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:

217,800 sqft

Year built:

2002

Size:

2,214 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 217,800 sqft

Building area: 2,214 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 32-30-20G-153

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $104,440

County Est. Land Value: $52,200

Assessed Land Value: $18,270

County Est. Structure Value: $246,200

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
02/15/23	$450,000	95%	Brian Stewart Jackson, Susan Walther

Ownership

Name: Brian Stewart Jackson

Owner Occupied: Yes

Owner Mailing Address: 3155 Sugartree Rd, Bethel, Oh 45106

Years Owned: 18

Home Equity: -

Mortgage Balance Remaining: $427,500

Financed amount: 95%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No