3762 W 128th St Cleveland, Ohio, 44111-4500
4 bed • 2 bath • 12 guests • $204,100
Annual Revenue
$49,564
Profit (Cash Flow)
$15,676
Cap Rate
14.4%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $230/night at 59% occupancy ($49,564) Airbtics projects $234/night at 53% occupancy ($45,298)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$49,564
$49,564
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$30,017 | $183 | 41% | 4 | 1 | 8 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (63) | Profile | |
$57,622 | $288 | 51% | 4 | 3 | 16 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (77) | Profile | |
$53,183 | $181 | 78% | 4 | 3 | 10 | 3 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (143) | Profile | |
$37,586 | $225 | 42% | 4 | 3 | 10 | 2 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (43) | Profile | |
$22,692 | $124 | 50% | 4 | 1 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (49) | Profile |
Return Metrics
27.29% 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
27.29%
Cap Rate
14.42%
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
$9,687
Deductible property tax
$2,021
Your total deduction
$18,135
Your adjusted annual income
$150,000 - $18,135 = $131,865
Taxes on $131,865 (30%)
$39,560
Your old tax bill
$45,000
Your new tax bill
$39,560
Estimated tax savings
$5,440
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