BNBCalc Short Term Rental Investment Analysis 731 Hunters Run Dr, Brookville, OH 45309

3 bed • 2 bath • 9 guests • $374,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$41,024

Profit (Cash Flow)

-$3,279

Cap Rate

5.9%

Annual Revenue

$41,024

AirDNA projects $234/night at 48% occupancy ($41,024). Airbtics projects $202/night at 54% occupancy ($39,840). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 48% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,621	$29,690	$51,997	$93,812
Occupancy	43%	52%	63%	80%
Nightly Rate	$141	$152	$220	$315

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home Away From Home	$20,159	$153	36%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
✪ Ed's Englewood well furnished home ✪	$33,012	$213	41%	3	3	4	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
The Cottage Retreat	$39,767	$152	66%	3	2	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (58)
The Dayton House	$46,523	$223	57%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Suburban Oasis	$16,470	$300	15%	3	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
3 Bedrooms in a Peaceful Country Getaway	$25,605	$138	49%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Come rest, relax, and regroup .	$24,690	$124	49%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Union Place; A part of the Uptown Collective	$37,852	$125	78%	3	2	28	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Cozy Home for the Family	$58,560	$150	100%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Sweet Magnolia: Newly Remodeled Ranch, Sleeps 8	$90,796	$451	55%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

-3.46% 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)	-$3,278	-$6,557	-$9,835	-$13,114	-$16,392	-$32,785	-$98,355
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,683	$7,593	$11,744	$16,152	$20,831	$48,929	$299,920
Down Payment	$74,980	$74,980	$74,980	$74,980	$74,980	$74,980	$74,980
Property Appreciation	$11,247	$22,831	$34,763	$47,053	$59,711	$128,934	$535,080
Total Return	$86,631	$98,847	$111,652	$125,071	$139,130	$220,058	$811,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.46%

Cap Rate

5.87%

Return on Investment

12.3%

731 Hunters Run Dr Brookville, OH, 45309

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,798/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$3,278

Annual Profit

5.9%

Cap Rate

-3.5%

Cash on Cash

$41,024

Annual Revenue

BNBCalc predicts this property will get $202 per night with 54% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$39,343

Avg annual revenue

54%

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

$40k

$65k

$90k

-$3,279

Profit

Revenue

$41,024

Operating Expenses

$19,013

Operating Income

$22,011

Mortgage & Taxes

$25,290

Profit (Cash Flow)

-$3,279

$94,727

Cash Investment

Down Payment

$74,980

Renos & Furnishing

$8,500

Closing Costs

$11,247

Total

$94,727

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.46%

Cap Rate

5.87%

Return on Investment

12.3%

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

$17,793

Deductible property tax

$3,712

Your total deduction

$41,592

Your adjusted annual income

$150,000 - $41,592 = $108,408

Taxes on $108,408 (30%)

$32,522

Your old tax bill

$45,000

Your new tax bill

$32,522

Estimated tax savings

$12,478

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

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: -