BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$20,659$35,501$56,424$78,908
Occupancy47%64%72%85%
Nightly Rate$116$147$206$244

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
331$150❌❌❌Y / Y⭐️ 4.8 (132)
Peaceful retreat in the city
$15,068
$168
23%
321$85❌❌✅Y / Y⭐️ 5 (33)
The Riverview Townhome, Downtown Skyline View
$21,303
$68
81%
321$42❌❌✅Y / Y⭐️ 5 (623)
A BEAUTIFUL BUNGALOW CLOSE TO A LOVELY PARK !!!
$33,369
$132
68%
322$95❌❌❌Y / Y⭐️ 4.8 (46)
Lovely Home
$26,454
$139
52%
322$0❌❌✅Y / Y⭐️ 4.7 (74)
Oregon Haus, Heart of Oregon District, Bottom Unit
$37,586
$149
62%
331$105❌❌❌Y / Y⭐️ 5 (95)
TOP AIRBNB IN DAYTON! | SOUTH PARK | FENCED YARD
$46,141
$208
59%
323$125❌❌✅Y / Y⭐️ 5 (155)
Light & Airy Dayton Townhome • Close to UD
$23,882
$88
64%
321$120❌❌❌Y / Y⭐️ 5 (197)
TOP AIRBNB IN KETTERING! | Near Downtown Dayton!
$54,862
$212
69%
333$135❌❌✅Y / Y⭐️ 5 (165)
Carillon Cottage - Modern Comfort & Vintage Design
$34,123
$117
77%
322$88❌❌❌Y / Y⭐️ 5 (58)
500+ Reviews cant be wrong! 3bd, 2 bath Home!
$17,510
$60
72%
322$60❌❌❌Y / Y⭐️ 4.6 (312)
Dayton Dreamcatcher House
$24,169
$89
65%
321$110❌❌✅Y / Y⭐️ 4.8 (220)
Brilliant Bungalow
$24,623
$149
41%
321$99❌❌❌Y / Y⭐️ 4.8 (110)
The Cottage Retreat
$46,260
$159
75%
321$120❌✅❌Y / Y⭐️ 5 (87)
Dayton Loft close to DT, Oregon, UD (Sleeps 6)
$39,990
$145
68%
322$199❌❌✅Y / Y⭐️ 5 (54)
Nerdy Neptune—Clean, Charming, & Central to Dayton
$46,030
$139
89%
321$115❌❌❌Y / Y⭐️ 5 (116)
Come relax @ the Harshman House
$40,700
$127
85%
321$60❌❌✅Y / Y⭐️ 5 (34)
Heart of Oregon District, SuperHost Designer House
$65,360
$480
36%
332$175❌❌✅Y / Y⭐️ 5 (66)
Charming Home in St Anne's Hill
$23,124
$123
48%
322$125❌❌❌Y / Y⭐️ 5 (27)
South Park Townhome
$27,188
$115
62%
322$99❌❌❌Y / Y⭐️ 4.9 (161)
Dayton Retreat, UD, MVH, Oregon Dist, KHN, &WPAFB
$30,153
$101
78%
321$100❌❌❌Y / Y⭐️ 4.9 (75)
The Airplane Art House
$30,044
$108
70%
321$80❌❌✅Y / Y⭐️ 4.9 (87)
RoyalAlberta-Modern & Private Oasis with Gameroom
$65,011
$244
68%
332$298✅❌❌Y / Y⭐️ 5 (126)
Come rest, relax, and regroup .
$16,730
$105
40%
322$85❌❌✅Y / Y⭐️ 4.8 (49)
Modern & Chic 2 level Townhouse
$16,969
$116
38%
322$89❌❌❌Y / Y⭐️ 4.5 (28)
Spacious Modern Cottage on Quiet Secluded Street
$33,079
$130
67%
332$125❌❌✅Y / Y⭐️ 4.8 (27)
First in Flight
$35,665
$145
65%
322$75❌❌❌Y / N⭐️ 5 (31)
Delightful Dayton - Bright & Homey
$26,078
$77
90%
324$85❌❌❌Y / Y⭐️ 4.8 (90)
Farmhouse in the City
$19,977
$238
22%
332$169❌❌❌Y / Y⭐️ 5 (23)
NEW Feathered & Down Bungalows - Two Homes in One
$84,942
$237
94%
331$140❌❌❌Y / Y⭐️ 5 (4)
Nice house with plenty of land
$43,071
$447
26%
321$20✅❌❌Y / Y⭐️ 4.9 (19)
✪ Ed's Englewood well furnished home ✪
$31,362
$202
41%
334$175✅❌❌Y / Y⭐️ 4.5 (33)
Historic Troy Home Close to Shops w/ Fire Pit
$35,029
$155
57%
333$103❌❌❌Y / Y⭐️ 4.8 (27)
The Retro Bungalow in Dayton 3bd/2.5ba
$30,911
$229
36%
332$169✅❌❌Y / Y⭐️ 5 (56)
3 Bedroom House
$31,124
$120
69%
322$125❌❌✅Y / Y⭐️ 4.8 (133)
Modern Home Away from Home in Beavercreek
$55,902
$246
61%
323$100❌❌❌Y / Y⭐️ 5 (86)
Luxurious Beavercreek Ohio Home, with Large Yard!
$77,694
$244
87%
321$0❌❌❌Y / Y⭐️ 5 (108)
Cheerful, renovated 3 bedroom home with parking.
$33,762
$206
44%
332$60❌❌❌Y / Y⭐️ 4.8 (23)
Mom’s Retreat
$36,862
$161
62%
322$75❌❌❌Y / Y⭐️ 5 (154)
Dayton/Beavercreek Game Room Extravaganza House
$40,839
$150
72%
321$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.68%

Cap Rate

6.56%

Return on Investment

13.98%

property-location

600 Overla Blvd Englewood, OH, 45322

3 bed • 1 bath • 9 guests

Est. $951/mo

Agent

This property is for sale!

Contact Agent

14

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.

Top 63% of comparables

Top 58% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.68%

Cap Rate

6.56%

Profit (Cummulative)

-$367

$1,948

$8,250

$5,950

$0

Total Gain

$7,531

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: -