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:

Revenue Appreciation:

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

Percentiles	25%	50%	75%	90%
Revenue	$25,242	$41,652	$67,635	$82,717
Occupancy	47%	63%	75%	82%
Nightly Rate	$144	$176	$241	$269

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 Home away from home, Diamond in the rough.	$43,992	$262	44%	4	3	14	2	$150	✅	❌	❌	N / Y	⭐️ 4.8 (110)	Profile
B Spacious 4-Bedroom Home w/ Gameroom & Fin. Basemen	$35,450	$179	52%	4	3	8	2	$125	✅	❌	❌	N / Y	⭐️ 4.8 (108)	Profile
C West Saint James Living	$82,287	$267	84%	4	3	7	3	$100	❌	❌	❌	N / Y	⭐️ 5 (182)	Profile
D Colorful 4 BR in the Heart of University Circle!	$43,928	$179	65%	4	3	8	2	$134	❌	❌	✅	N / Y	⭐️ 4.9 (41)	Profile
E Spacious Home Near Downtown, Little Italy, Clinic	$40,005	$157	66%	4	3	8	1	$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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

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

Monthly Loan Payment

$120

Property Tax Yearly

0.99%

Property Tax Monthly

$21

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

4,760 sqft

Year built:

1900

Size:

2,319 sqft

Type:

MFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
9600 Mount Auburn Ave	4	2	1,852	5,520	1916	$0	0
9528 Manor Ave	4	2	1,612	4,865	1916	$38,000	0
10007 Hilgert Dr	2	3	2,052	6,150	1929	$100,000	781
10304 Shale Ave	4	2	2,016	6,300	1900	$0	231
2850 E 102nd St	4	2	2,016	3,552	1900	$0	0
9810 Parkview Ave	4	2	1,896	6,000	1920	$36,090	0
9816 Manor Ave	4	2	2,040	4,865	1918	$110,500	0
9601 Mount Auburn Ave	4	2	2,021	5,520	1922	$25,000	0
9905 Manor Ave	5	2	1,922	4,480	1920	$60,500	0

Property Details

MLS Status: N/A

Property Use: Duplex (2 Units, Any Combination)

Stories:

Lot size:4,760 sqft

Building area: 2,319 sqft

Garage: 360 sqft

Heating: Forced air unit

Pool: No

Fireplaces:

Basement:

Lot Info

Zoning: 2F

Land Use: Residential

Parcel Number: 128-12-110

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $11,870

County Est. Land Value: $8,900

Assessed Land Value: $3,120

County Est. Structure Value: $25,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/31/23	$59,900	100%	Raffles Ohio Llc
10/11/23	$20,000	100%	True Pair Llc
01/06/23	$0	0%	Regina Casman

Ownership

Name: Raffles Ohio Llc

Owner Occupied: No

Owner Mailing Address: 1309 Coffeen Ave, Sheridan, WY 82801

Years Owned: 14

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

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

$18,892

Profit on this property

$26,930

Your total deduction

-$6,604

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$6,604)

$156,604

Your old tax bill

$45,000

Your new tax bill

$46,981

Estimated tax savings

-$1,981

9617 Stoughton Ave Cleveland, Ohio, 44104

4 bed • 2 bath • 12 guests

Purchase Price

Est. $120/mo

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

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

155.38%

Cap Rate

107.72%

Return on Investment

161.51%

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

-$19,596

Your adjusted annual income

$150,000 - -$19,596 = $169,596

Taxes on $169,596 (30%)

$50,879

Your old tax bill

$45,000

Your new tax bill

$50,879

Estimated tax savings

-$5,879

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

Bedrooms

Bathrooms

Max Guests

Purchase Price

Purchase Price

Bedrooms

Bathrooms

Max Guests

Purchase Price

Purchase Price

Return Metrics

Investment Value Over Time

Annual Revenue

Operating Expenses

Mortgage & Taxes

Property Details

Tax Calculator (USA)

Tax Calculator (US Only)

9617 Stoughton Ave Cleveland, Ohio, 44104

Airbnb Investor Score

$46,678

Annual Revenue

40

Airbnb Comparables

Investment Value Over Time

Tax Calculator (USA)