BNBCalc Short Term Rental Investment Analysis 600 Overla Blvd, Englewood, OH 45322

3 bed • 1 bath • 9 guests • $198,336

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$30,680

Profit (Cash Flow)

-$367

Cap Rate

6.6%

Annual Revenue

$30,680

AirDNA projects $140/night at 60% occupancy ($30,680). Airbtics projects $167/night at 60% occupancy ($36,597). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,659	$35,501	$56,424	$78,908
Occupancy	47%	64%	72%	85%
Nightly Rate	$116	$147	$206	$244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tranquil Nest - Family Home with Spa Tub	$33,909	$161	52%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
Peaceful retreat in the city	$15,068	$168	23%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (33)
The Riverview Townhome, Downtown Skyline View	$21,303	$68	81%	3	2	1	$42	❌	❌	✅	Y / Y	⭐️ 5 (623)
A BEAUTIFUL BUNGALOW CLOSE TO A LOVELY PARK !!!	$33,369	$132	68%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Lovely Home	$26,454	$139	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Oregon Haus, Heart of Oregon District, Bottom Unit	$37,586	$149	62%	3	3	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (95)
TOP AIRBNB IN DAYTON! \| SOUTH PARK \| FENCED YARD	$46,141	$208	59%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (155)
Light & Airy Dayton Townhome • Close to UD	$23,882	$88	64%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (197)
TOP AIRBNB IN KETTERING! \| Near Downtown Dayton!	$54,862	$212	69%	3	3	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (165)
Carillon Cottage - Modern Comfort & Vintage Design	$34,123	$117	77%	3	2	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (58)
500+ Reviews cant be wrong! 3bd, 2 bath Home!	$17,510	$60	72%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.6 (312)
Dayton Dreamcatcher House	$24,169	$89	65%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (220)
Brilliant Bungalow	$24,623	$149	41%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
The Cottage Retreat	$46,260	$159	75%	3	2	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (87)
Dayton Loft close to DT, Oregon, UD (Sleeps 6)	$39,990	$145	68%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (54)
Nerdy Neptune—Clean, Charming, & Central to Dayton	$46,030	$139	89%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (116)
Come relax @ the Harshman House	$40,700	$127	85%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (34)
Heart of Oregon District, SuperHost Designer House	$65,360	$480	36%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (66)
Charming Home in St Anne's Hill	$23,124	$123	48%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (27)
South Park Townhome	$27,188	$115	62%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (161)
Dayton Retreat, UD, MVH, Oregon Dist, KHN, &WPAFB	$30,153	$101	78%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
The Airplane Art House	$30,044	$108	70%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (87)
RoyalAlberta-Modern & Private Oasis with Gameroom	$65,011	$244	68%	3	3	2	$298	✅	❌	❌	Y / Y	⭐️ 5 (126)
Come rest, relax, and regroup .	$16,730	$105	40%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Modern & Chic 2 level Townhouse	$16,969	$116	38%	3	2	2	$89	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Spacious Modern Cottage on Quiet Secluded Street	$33,079	$130	67%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
First in Flight	$35,665	$145	65%	3	2	2	$75	❌	❌	❌	Y / N	⭐️ 5 (31)
Delightful Dayton - Bright & Homey	$26,078	$77	90%	3	2	4	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Farmhouse in the City	$19,977	$238	22%	3	3	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (23)
NEW Feathered & Down Bungalows - Two Homes in One	$84,942	$237	94%	3	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (4)
Nice house with plenty of land	$43,071	$447	26%	3	2	1	$20	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
✪ Ed's Englewood well furnished home ✪	$31,362	$202	41%	3	3	4	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
Historic Troy Home Close to Shops w/ Fire Pit	$35,029	$155	57%	3	3	3	$103	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
The Retro Bungalow in Dayton 3bd/2.5ba	$30,911	$229	36%	3	3	2	$169	✅	❌	❌	Y / Y	⭐️ 5 (56)
3 Bedroom House	$31,124	$120	69%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (133)
Modern Home Away from Home in Beavercreek	$55,902	$246	61%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Luxurious Beavercreek Ohio Home, with Large Yard!	$77,694	$244	87%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (108)
Cheerful, renovated 3 bedroom home with parking.	$33,762	$206	44%	3	3	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Mom’s Retreat	$36,862	$161	62%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (154)
Dayton/Beavercreek Game Room Extravaganza House	$40,839	$150	72%	3	2	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (278)

Return Metrics

-0.68% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$367	-$734	-$1,101	-$1,468	-$1,835	-$3,670	-$11,012
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,948	$4,017	$6,213	$8,545	$11,020	$25,885	$158,668
Down Payment	$39,667	$39,667	$39,667	$39,667	$39,667	$39,667	$39,667
Property Appreciation	$5,950	$12,078	$18,391	$24,892	$31,589	$68,210	$283,077
Total Return	$47,198	$55,028	$63,170	$71,636	$80,442	$130,092	$470,400

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.68%

Cap Rate

6.56%

Return on Investment

13.98%

600 Overla Blvd Englewood, OH, 45322

3 bed • 1 bath • 9 guests

Purchase Price

Est. $951/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$367

Annual Profit

6.6%

Cap Rate

-0.7%

Cash on Cash

$30,680

Annual Revenue

BNBCalc predicts this property will get $167 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$36,421

Avg annual revenue

60%

Avg occupancy rate

$167

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

$35k

$60k

$85k

-$367

Profit

Revenue

$30,680

Operating Expenses

$17,668

Operating Income

$13,012

Mortgage & Taxes

$13,379

Profit (Cash Flow)

-$367

$53,867

Cash Investment

Down Payment

$39,667

Renos & Furnishing

$8,250

Closing Costs

$5,950

Total

$53,867

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.68%

Cap Rate

6.56%

Return on Investment

13.98%

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

$9,413

Deductible property tax

$1,964

Your total deduction

$21,154

Your adjusted annual income

$150,000 - $21,154 = $128,846

Taxes on $128,846 (30%)

$38,654

Your old tax bill

$45,000

Your new tax bill

$38,654

Estimated tax savings

$6,346

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -