BNBCalc Short Term Rental Investment Analysis 88 E Innis Ave, Columbus, OH, 43207

3 bed • 3 bath • 3 guests • $140,300

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$45,035

Profit (Cash Flow)

$16,036

Cap Rate

18.2%

Annual Revenue

$45,035

AirDNA projects $274/night at 45% occupancy ($45,034). Airbtics projects $188/night at 54% occupancy ($37,079). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $274 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,781	$40,341	$51,807	$84,202
Occupancy	44%	54%	62%	72%
Nightly Rate	$125	$192	$215	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
German Village Getaway - Columbus!	$41,821	$192	54%	3	2	1	$184	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
TRENDY 3 Bd in German/Merion Village	$36,980	$136	64%	3	2	1	$109	❌	❌	❌	Y / Y	⭐️ 4.9 (398)
★McGonagall’s Mansion ★ Private Home w/ Gameroom★	$27,043	$119	55%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (164)
Sunset BnB 3-Bedroom near German Village	$28,251	$101	70%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Art filled German Village house garage & big yard	$42,750	$160	66%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (113)
Spacious & Comfy Home 1 Block from German Village	$18,837	$78	56%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (273)
Out of the Bleu- Merion Village	$42,931	$173	63%	3	1	1	$100	❌	❌	❌	Y / N	⭐️ 4.8 (42)
𝑁𝑎𝑡𝑢𝑟𝑒'𝑠 𝐵𝑜𝑢𝑛𝑡𝑦 - 𝑁𝐸𝐴𝑅 𝑆𝐶𝐻𝐼𝐿𝐿𝐸𝑅 𝑃𝐴𝑅𝐾	$42,068	$234	45%	3	2	30	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
𝐒𝐢𝐝𝐞𝐰𝐚𝐲𝐬 𝐆𝐥𝐚𝐧𝐜𝐞 - German Village !	$40,187	$261	39%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Merion Village Estate \| Fenced yard, Pets Welcome!	$31,004	$197	43%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
3br Home near Children's Hospital + German Village	$37,469	$133	72%	3	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Bold Brick in the City	$32,452	$112	73%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
German Village Large & Luxurious	$45,903	$304	40%	3	4	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Living Lavish - 3 Bedrooms with 2 Car Garage	$34,870	$128	70%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Graffiti House \| Ample Living Space \| Sleeps 10	$45,297	$192	58%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Bright, cozy, central 1905 duplex, coffee/tea, W/D	$21,643	$73	78%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (111)
Sophisticated and Artsy Getaway	$26,861	$179	41%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Cheerful 3 Bedroom Home in Historic German Village	$68,453	$210	85%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (78)
Luxe at German Village	$42,774	$241	45%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Columbus Luxury Retreat - 3 Bedroom House	$23,782	$168	35%	3	1	2	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Chateau in the Village - Luxury New Build 3BD/5BA	$72,491	$364	52%	3	5	1	$142	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
King Bed Cozy 3 Bedroom Home near German Village	$21,019	$148	35%	3	1	1	$78	❌	❌	❌	Y / N	⭐️ 4.6 (113)
Beautiful 3BR in Vassor Village	$20,999	$89	54%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
German Village Charm	$47,209	$196	62%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (44)
𝐸𝑀𝐸𝑅𝐴𝐿𝐷 𝐿𝑈𝑋𝐸 𝐺𝐸𝑇𝐴𝑊𝐴𝑌	$32,820	$199	42%	3	3	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Charming, Historic Home with Fireplace \| Sleeps 8	$39,008	$192	52%	3	2	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
German Village Classic	$26,349	$119	58%	3	2	30	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Comfy 3B pet friendly near Children's/Downtown/OTE	$18,866	$102	47%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (106)
The Beautiful Getaway - 3 Bedrooms - Columbus!	$33,591	$199	42%	3	2	1	$179	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Beautifully Updated 3 BR Southern Orchards Estate	$35,618	$163	59%	3	1	30	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Hot Tub Haven - Columbus!	$46,012	$262	45%	3	2	1	$168	❌	✅	❌	Y / Y	⭐️ 4.8 (11)
Housepitality - The Southside Ranch	$37,463	$208	46%	3	1	1	$92	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
German Village Getaway w/ Grill: 4 Mi to OSU!	$53,509	$417	33%	3	3	2	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
Cityscapes at Linwood with Hot Tub!	$82,137	$356	61%	3	2	1	$135	❌	✅	❌	Y / Y	⭐️ 4.8 (38)
Brewery District Homestead	$72,081	$194	97%	3	3	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (351)
Historic Home \| German Village \| Schiller Park	$42,790	$198	56%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
Tranquil Retreat on Southwood - Mins from Downtown	$18,865	$89	53%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 0 (0)
NEW GERMAN VILLAGE RETREAT W/ LOVELY PATIO l FREE PARK	$76,516	$323	60%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
The Studer Baker Home \| Middle of CBUS	$22,729	$115	54%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Lovely 3 Bedroom Condo off Schiller Park	$23,878	$233	28%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)

Return Metrics

39.09% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,035	$32,071	$48,107	$64,143	$80,179	$160,358	$481,076
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,378	$2,841	$4,395	$6,044	$7,795	$18,311	$112,240
Down Payment	$28,060	$28,060	$28,060	$28,060	$28,060	$28,060	$28,060
Property Appreciation	$4,209	$8,544	$13,009	$17,608	$22,346	$48,251	$200,244
Total Return	$49,683	$71,517	$93,572	$115,857	$138,381	$254,981	$821,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.09%

Cap Rate

18.17%

Return on Investment

52.71%

88 E Innis Ave Columbus, Ohio, 43207-1161

3 bed • 3 bath • 3 guests

Purchase Price

Est. $673/mo

Inquire about this property

Contact

test at Test

$140,300

Zestimate

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

$45,035

Annual Revenue

BNBCalc predicts this property will get $188 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$38,883

Avg annual revenue

54%

Avg occupancy rate

$188

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

$20k

$40k

$60k

$85k

$16,036

Profit

Revenue

$45,035

Operating Expenses

$19,534

Operating Income

$25,500

Mortgage & Taxes

$9,464

Profit (Cash Flow)

$16,036

$41,019

Cash Investment

Down Payment

$28,060

Renos & Furnishing

$8,750

Closing Costs

$4,209

Total

$41,019

DSCR Ratio

Strong

2.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

39.09%

Cap Rate

18.17%

Return on Investment

52.71%

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

$6,659

Deductible property tax

$1,389

Your total deduction

-$929

Your adjusted annual income

$150,000 - -$929 = $150,929

Taxes on $150,929 (30%)

$45,279

Your old tax bill

$45,000

Your new tax bill

$45,279

Estimated tax savings

-$279

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