BNBCalc Short Term Rental Investment Analysis 3762 W 128th St

4 bed • 2 bath • 12 guests • $204,100

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$49,564

Profit (Cash Flow)

$15,672

Cap Rate

14.4%

Annual Revenue

$49,564

AirDNA projects $230/night at 59% occupancy ($49,563). Airbtics projects $234/night at 53% occupancy ($45,297). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,676	$40,067	$63,311	$108,719
Occupancy	47%	52%	59%	75%
Nightly Rate	$159	$199	$278	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cleveland Coffee House	$30,017	$183	41%	4	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (63)
Large Modern✨Home near DowntownCleveland/LakeErie!	$57,622	$288	51%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
West Cleveland Guest House - Autism Friendly	$53,183	$181	78%	4	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (143)
Sweet Dreams @ Kamms Corner - 4 bed + Den by Parks	$37,586	$225	42%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (43)
Peaceful Stay Minutes from Downtown CLE	$22,692	$124	50%	4	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Imaginative 4-bedroom wonder in heart of Ohio City	$42,573	$232	48%	4	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
The House Hotels - Fulton - 4 Bedroom House in Old Brooklyn - 🐵1 Mile to the Zoo 🐵	$28,192	$119	55%	4	3	2	$85	❌	❌	✅	Y / Y	⭐️ 4.2 (62)
Modern Luxury Home Dog Friendly	$44,682	$242	48%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Fully Restored Center Hall Georgian Colonial	$117,398	$594	54%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Miracle on 54th Street \| Modern & Industrial	$66,917	$330	54%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (74)
Bright Home w/ Outdoor Space < 10 Mi to Dtwn!	$76,346	$453	44%	4	2	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (28)
Believeland Bungalow-Bball Hoop/Office/5 min to DT	$88,955	$376	61%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (50)
Family Friendly* King Bed * 2 Full Baths * Firepit	$33,526	$161	51%	4	2	2	$160	✅	❌	✅	Y / Y	⭐️ 4.8 (109)
Spacious Cleveland Home, Near Top Eateries	$20,100	$119	43%	4	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
The Bridge House Blues	$121,469	$476	67%	4	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
Heart of Lakewood Upstairs- 4 bedrooms, sleeps 11!	$27,587	$176	40%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Fun Modern 4 beds Single Family	$43,417	$271	40%	4	3	1	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Large 4 Bedroom Renovated With Hot Tub & Game Room	$43,644	$152	75%	4	2	2	$134	❌	❌	✅	Y / Y	⭐️ 5 (57)
Lakewood Belle: Family-Friendly Close To Downtown	$61,047	$308	52%	4	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (45)
Charming + Stylish Edgewater Home \| Walk To Beach	$41,580	$196	53%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
The House Hotels-5 Mins from Downtown-W45th1 Lower	$17,325	$130	33%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
Lakewood Charm	$38,278	$172	54%	4	2	2	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
The House Hotels - W47th 2 - 5 Minutes from Downto	$29,043	$134	52%	4	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (136)
Large Renovated 4 Bedroom! Only 7 Mins to Downtown	$40,549	$162	64%	4	2	2	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Upper	$23,260	$123	48%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Urban Lake House - Near Downtown, 6 Beds/2500sqft!	$54,346	$303	47%	4	2	2	$145	❌	❌	✅	Y / N	⭐️ 4.8 (33)
The House Hotels - Huge Ohio City District Home - 5 Minutes from Downtown - W45th2 Lower	$22,365	$123	47%	4	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Large Renovated 4 Bedrooms! 9 min to Downtown CLE	$35,810	$155	57%	4	2	1	$134	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
West End Retreat - Bright 4 Bedroom 2 Bath House	$66,796	$253	69%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
The Disney House in Cleveland plus Game Room!	$65,967	$325	53%	4	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Spacious & Stylish I New Reno I Sleeps 12 & Pets	$56,143	$275	52%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Brandon’s Way	$15,321	$206	19%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
The House Hotels - Fulton	$22,348	$100	54%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.1 (11)
The House Hotel on Elmwood	$42,773	$195	59%	4	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Sapphire Haven Duplex: Your Ample City Oasis \|4BR	$58,479	$196	76%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Lakewood Entire Home! Sleeps 10!	$101,749	$451	59%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Bungalow on Baxterly	$70,943	$199	93%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
Historical Franklin House	$18,495	$217	22%	4	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Remodeled 5 min Walk to Bars/Food, 10 min to DT	$48,906	$250	51%	4	1	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (9)
The Queen Anne at Gordon Square	$56,350	$200	76%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

27.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,672	$31,344	$47,017	$62,689	$78,361	$156,723	$470,171
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,005	$4,133	$6,393	$8,793	$11,340	$26,637	$163,280
Down Payment	$40,820	$40,820	$40,820	$40,820	$40,820	$40,820	$40,820
Property Appreciation	$6,123	$12,429	$18,925	$25,616	$32,507	$70,193	$291,304
Total Return	$64,620	$88,728	$113,156	$137,919	$163,030	$294,375	$965,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.28%

Cap Rate

14.42%

Return on Investment

41.43%

3762 W 128th St Cleveland, Ohio, 44111-4500

4 bed • 2 bath • 12 guests

Purchase Price

Est. $979/mo

This property is for sale!

Contact

test at Test

Cleveland

Guide

Zoning

Market

Guide

Laws

Market Data

$49,564

Annual Revenue

BNBCalc predicts this property will get $234 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$48,594

Avg annual revenue

53%

Avg occupancy rate

$234

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

$50k

$85k

$120k

$15,672

Profit

Revenue

$49,564

Operating Expenses

$20,123

Operating Income

$29,440

Mortgage & Taxes

$13,768

Profit (Cash Flow)

$15,672

$57,443

Cash Investment

Down Payment

$40,820

Renos & Furnishing

$10,500

Closing Costs

$6,123

Total

$57,443

DSCR Ratio

Strong

2.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.28%

Cap Rate

14.42%

Return on Investment

41.43%

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

$9,687

Deductible property tax

$2,021

Your total deduction

$8,861

Your adjusted annual income

$150,000 - $8,861 = $141,139

Taxes on $141,139 (30%)

$42,342

Your old tax bill

$45,000

Your new tax bill

$42,342

Estimated tax savings

$2,658

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:

12,840 sqft

Year built:

1928

Size:

1,884 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: -

Lot size: 12,840 sqft

Building area: 1,884 sqft

Garage: Yes

Heating: Forced air unit

Pool: No

Fireplaces: 1

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 1F

Land Use: Residential

Parcel Number: 018-27-081

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $31,790

County Est. Land Value: $19,500

Assessed Land Value: $6,830

County Est. Structure Value: $71,300

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/18/23	$75,000	100%	Jose Benitez
05/24/23	$72,500	100%	U S Bank National Association, Meb Reo Trust Vii
03/05/98	$77,000	99%	Theophilus Hudson Jr, Deborah A Hudson
12/31/97	$55,000	90%	Michael J Tarney

Ownership

Name: Jose Benitez

Owner Occupied: Yes

Owner Mailing Address: 3320 W 88th St, Cleveland, OH 44102

Years Owned: 12

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 90%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No