BNBCalc.com Investment Analysis Report of 750 Prospect Ave E, Cleveland, OH, 44114

2 bed • 2 bath • 5 guests • $41,700

BNB

Calc

Return Metrics

158.79% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

158.79%

Cap Rate

68%

Return on Investment

169.11%

Annual Revenue

$48,322

AirDNA projects $189/night at 70% occupancy ($48,321). Airbtics projects $85/night at 78% occupancy ($24,215). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$16,298	$22,166	$39,264	$51,734
Occupancy	69%	75%	87%	97%
Nightly Rate	$57	$71	$113	$135

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A HUGE Loft in Heart of Downtown • Pool/Sauna • Gym	$40,928	$107	96%	2	2	6	1	$119	✅	❌	✅	N / Y	⭐️ 4.8 (144)	Profile
B FREE STEAM + POOL \| Modern 2BD Apt in Cleveland	$21,478	$62	82%	2	2	4	1	$99	✅	❌	❌	N / Y	⭐️ 4.8 (59)	Profile
C Luxe 2B in Playhouse Square • Pool & Spa • Gym	$43,126	$111	97%	2	2	6	1	$119	✅	❌	✅	N / Y	⭐️ 4.8 (125)	Profile
D HUGE Loft in Heart of Downtown • Pool & Spa • Gym	$53,053	$142	97%	2	2	6	1	$119	✅	❌	✅	N / Y	⭐️ 4.8 (92)	Profile
E FREE STEAM + POOL \| Modern 2BD Apt	$22,223	$64	80%	2	2	4	1	$99	✅	❌	❌	N / Y	⭐️ 4.9 (113)	Profile

Operating Expenses

Monthly Expenses

$1,663

Annual Expenses

$19,962

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$234

Annual Mortgage & Tax

$2,808

Downpayment

Purchase Price

$41,700

Percent Down

20%

Total Downpayment

$8,340

Total Loan Amount

$33,360

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$200

Property Tax Yearly

0.99%

Property Tax Monthly

$34

Mortgage Insurance (PMI)

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$1,979

Deductible property tax

$413

Est. Depreciation Value

$16,228

Profit on this property

$28,360

Your total deduction

-$9,740

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$9,740)

$159,740

Your old tax bill

$45,000

Your new tax bill

$47,922

Estimated tax savings

-$2,922

750 Prospect Ave E Cleveland, Ohio, 44114

2 bed • 2 bath • 5 guests

Purchase Price

Est. $200/mo

Inquire about this property

Contact Agent

$41,700

Zestimate

995

Airbnb Investor Score

$25,551

Annual Profit

68.0%

Cap Rate

158.8%

Cash on Cash

$48,322

Annual Revenue

BNBCalc predicts this property will get $85 per night with 78% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

158.79%

Cap Rate

68%

Return on Investment

169.11%

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

$1,979

Deductible property tax

$413

Your total deduction

-$20,733

Your adjusted annual income

$150,000 - -$20,733 = $170,733

Taxes on $170,733 (30%)

$51,220

Your old tax bill

$45,000

Your new tax bill

$51,220

Estimated tax savings

-$6,220

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com