BNBCalc Short Term Rental Investment Analysis 1380 Stanwix Ct, Columbus, OH 43223

4 bed • 4 bath • 12 guests • $319,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$37,868

Profit (Cash Flow)

-$2,253

Cap Rate

6.0%

Annual Revenue

$37,868

AirDNA projects $192/night at 54% occupancy ($37,868). Airbtics projects $230/night at 53% occupancy ($44,523). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,921	$47,835	$64,027	$78,087
Occupancy	46%	53%	59%	65%
Nightly Rate	$152	$230	$279	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BIG Downtown House \| Near OSU+Nationwide \| Dogs ok	$54,183	$284	49%	4	4	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (48)
The Famous Brewery District Bear House \| Perfectly	$52,026	$249	53%	4	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Spacious 4 Bedroom in German Village	$37,838	$250	38%	4	3	2	$180	❌	✅	✅	Y / Y	⭐️ 4.7 (27)
Jenny's Palace In The Heart of Columbus!	$54,860	$285	47%	4	3	1	$263	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Gorgeous 4 bed in the Heart of German Village	$47,926	$274	44%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
GORGEOUS NEW HOUSE IN GERMAN VILLAGE l LRG FIRE	$57,448	$327	48%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Charming house close to German Village	$52,082	$230	61%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (71)
The House Hotels - New Frankfort 1	$28,580	$122	59%	4	2	30	$125	❌	❌	✅	Y / Y	⭐️ 4.4 (22)
The Palace on Wisconsin: A 4Bedroom Luxury Home	$31,527	$146	59%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
★ Lion Safari ★ Private Home with Game Room ★	$28,033	$119	57%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (121)
Charming Grove City/Columbus House- Sleeps 8	$30,640	$134	59%	4	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (235)
Entire 2-Unit Duplex in Charming German Village	$115,100	$435	69%	4	5	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
The Vista at German Village	$37,678	$226	42%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (18)
Charming Brick Ranch in Merion Village	$36,069	$219	45%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Two Car Garage \| Schiller Park \| Fenced Yard	$43,982	$158	68%	4	2	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (32)

Return Metrics

-2.67% 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)	-$2,253	-$4,506	-$6,759	-$9,012	-$11,265	-$22,531	-$67,594
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,133	$6,461	$9,993	$13,743	$17,725	$41,634	$255,200
Down Payment	$63,800	$63,800	$63,800	$63,800	$63,800	$63,800	$63,800
Property Appreciation	$9,570	$19,427	$29,579	$40,037	$50,808	$109,709	$455,296
Total Return	$74,250	$85,181	$96,613	$108,568	$121,068	$192,611	$706,702

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.67%

Cap Rate

6.03%

Return on Investment

12.38%

1380 Stanwix Ct Columbus, OH, 43223

4 bed • 4 bath • 12 guests

Purchase Price

Est. $1,530/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,253

Annual Profit

6.0%

Cap Rate

-2.7%

Cash on Cash

$37,868

Annual Revenue

BNBCalc predicts this property will get $230 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

15 Airbnb Comparables

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

$47,198

Avg annual revenue

53%

Avg occupancy rate

$230

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

$25k

$55k

$85k

$115k

-$2,253

Profit

Revenue

$37,868

Operating Expenses

$18,603

Operating Income

$19,266

Mortgage & Taxes

$21,519

Profit (Cash Flow)

-$2,253

$84,370

Cash Investment

Down Payment

$63,800

Renos & Furnishing

$11,000

Closing Costs

$9,570

Total

$84,370

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.67%

Cap Rate

6.03%

Return on Investment

12.38%

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

$15,140

Deductible property tax

$3,158

Your total deduction

$35,374

Your adjusted annual income

$150,000 - $35,374 = $114,626

Taxes on $114,626 (30%)

$34,388

Your old tax bill

$45,000

Your new tax bill

$34,388

Estimated tax savings

$10,612

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -