BNBCalc.com Investment Analysis Report of 9617 Stoughton Ave, Cleveland, OH, 44104

4 bed • 2 bath • 12 guests • $25,000

BNB

Calc

Return Metrics

155.38% 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

155.38%

Cap Rate

107.72%

Return on Investment

161.51%

Annual Revenue

$46,678

AirDNA projects $213/night at 60% occupancy ($46,678). Airbtics projects $186/night at 60% occupancy ($40,761). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$25,242$41,652$67,635$82,717
Occupancy47%63%75%82%
Nightly Rate$144$176$241$269

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Home away from home, Diamond in the rough.
$43,992
$262
44%
43142$150✅❌❌N / Y⭐️ 4.8 (110)Profile

B

Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen
$35,450
$179
52%
4382$125✅❌❌N / Y⭐️ 4.8 (108)Profile

C

West Saint James Living
$82,287
$267
84%
4373$100❌❌❌N / Y⭐️ 5 (182)Profile

D

Colorful 4 BR in the Heart of University Circle!
$43,928
$179
65%
4382$134❌❌✅N / Y⭐️ 4.9 (41)Profile

E

Spacious Home Near Downtown, Little Italy, Clinic
$40,005
$157
66%
4381$80❌❌❌N / Y⭐️ 4.8 (132)Profile

Operating Expenses

Monthly Expenses

$1,646

Annual Expenses

$19,748

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,089

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$140

Annual Mortgage & Tax

$1,680

Downpayment

Purchase Price

$25,000

Percent Down

20%

Total Downpayment

$5,000

Total Loan Amount

$20,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$120

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$21

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$1,187

Deductible property tax

$247

Est. Depreciation Value

$18,234

Profit on this property

$26,930

Your total deduction

-$7,262

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$7,262)

$157,262

Your old tax bill

$45,000

Your new tax bill

$47,179

Estimated tax savings

-$2,179

property-location

9617 Stoughton Ave Cleveland, Ohio, 44104

4 bed • 2 bath • 12 guests

Purchase Price

Est. $120/mo

Agent

Inquire about this property

Contact Agent

$41,700

Zestimate

1342

Airbnb Investor Score

$25,250

Annual Profit

107.7%

Cap Rate

155.4%

Cash on Cash

$46,678

Annual Revenue

BNBCalc predicts this property will get $186 per night with 60% 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

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

155.38%

Cap Rate

107.72%

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

$1,187

Deductible property tax

$247

Your total deduction

-$19,806

Your adjusted annual income

$150,000 - -$19,806 = $169,806

Taxes on $169,806 (30%)

$50,942

Your old tax bill

$45,000

Your new tax bill

$50,942

Estimated tax savings

-$5,942

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