BNBCalc.com Investment Analysis Report of 88 E Innis Ave, Columbus, OH, 43207

3 bed • 3 bath • 3 guests • $140,300

BNB

Calc

Return Metrics

39.11% 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

39.11%

Cap Rate

18.17%

Return on Investment

52.73%

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

User selected values for this report: 45% occupancy rate, $274 rate per night

Revenue Percentile

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 (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 German Village Getaway - Columbus!	$41,821	$192	54%	3	2	6	1	$184	❌	❌	❌	N / Y	⭐️ 4.8 (24)	Profile
B TRENDY 3 Bd in German/Merion Village	$36,980	$136	64%	3	2	6	1	$109	❌	❌	❌	N / Y	⭐️ 4.9 (398)	Profile
C ★McGonagall’s Mansion ★ Private Home w/ Gameroom★	$27,043	$119	55%	3	1	6	2	$110	❌	❌	✅	N / Y	⭐️ 4.9 (164)	Profile
D Sunset BnB 3-Bedroom near German Village	$28,251	$101	70%	3	1	6	1	$95	❌	❌	❌	N / Y	⭐️ 4.8 (47)	Profile
E Art filled German Village house garage & big yard	$42,750	$160	66%	3	2	5	1	$100	❌	❌	✅	N / Y	⭐️ 5 (113)	Profile

Operating Expenses

Monthly Expenses

$1,628

Annual Expenses

$19,534

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,075

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$375

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$788

Annual Mortgage & Tax

$9,456

Downpayment

Purchase Price

$140,300

Percent Down

20%

Total Downpayment

$28,060

Total Loan Amount

$112,240

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$673

Property Tax Yearly

0.99%

Property Tax Monthly

$116

Mortgage Insurance (PMI)

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

$6,659

Deductible property tax

$1,389

Est. Depreciation Value

$48,825

Profit on this property

$25,500

Your total deduction

$31,373

So, your new taxable income is your previous income minus your total deduction ($150,000 - $31,373)

$118,627

Your old tax bill

$45,000

Your new tax bill

$35,588

Estimated tax savings

$9,412

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

Agent at BNB

$140,300

Zestimate

$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 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

39.11%

Cap Rate

18.17%

Return on Investment

52.73%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $2,310/mo ($27,720/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $1,590 to $3,020.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
1585 S 4th St	$2,295	1876	Single Family	3	3	4/26	99.4%	0.24 mi
1628 S 4th St	$1,695	1092	Multi-Family	3	2.5	2/19	95.7%	0.18 mi
1630 S 4th St	$1,695	1092	Multi-Family	3	2.5	2/19	95.7%	0.18 mi
175 E Markison Ave	$2,400	1592	Single Family	3	2.5	1/17	95.3%	0.33 mi
124 E Gates St	$3,200	2000	Single Family	3	2.5	7/19	94.2%	0.79 mi

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

-$1,571

Your adjusted annual income

$150,000 - -$1,571 = $151,571

Taxes on $151,571 (30%)

$45,471

Your old tax bill

$45,000

Your new tax bill

$45,471

Estimated tax savings

-$471

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