88 E Innis Ave Columbus, Ohio, 43207-1161
3 bed β’ 3 bath β’ 3 guests β’ $140,300
$140,300
Zestimate
Est. $673/mo
Annual Revenue
$45,035
Profit (Cash Flow)
$16,044
Cap Rate
18.2%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $274/night at 45% occupancy ($45,035) Airbtics projects $188/night at 54% occupancy ($37,080)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$45,035
$45,035
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$41,821 | $192 | 54% | 3 | 2 | 6 | 1 | $184 | β | β | β | Yes / Yes | βοΈ 4.8 (24) | Profile | |
$36,980 | $136 | 64% | 3 | 2 | 6 | 1 | $109 | β | β | β | Yes / Yes | βοΈ 4.9 (398) | Profile | |
$27,043 | $119 | 55% | 3 | 1 | 6 | 2 | $110 | β | β | β | Yes / Yes | βοΈ 4.9 (164) | Profile | |
$28,251 | $101 | 70% | 3 | 1 | 6 | 1 | $95 | β | β | β | Yes / Yes | βοΈ 4.8 (47) | Profile | |
$42,750 | $160 | 66% | 3 | 2 | 5 | 1 | $100 | β | β | β | Yes / Yes | βοΈ 5 (113) | Profile |
Return Metrics
39.11% 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
39.11%
Cap Rate
18.17%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$6,659
Deductible property tax
$1,389
Your total deduction
$4,847
Your adjusted annual income
$150,000 - $4,847 = $145,153
Taxes on $145,153 (30%)
$43,546
Your old tax bill
$45,000
Your new tax bill
$43,546
Estimated tax savings
$1,454
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com