BNBCalc Short Term Rental Investment Analysis 1026 Braxton Blvd, London, OH, 43140

4 bed • 3 bath • 12 guests • $296,600

BNB

Calc

Annual Revenue

$69,009

Profit (Cash Flow)

$43,422

Cap Rate

15.6%

Annual Revenue

$69,009

AirDNA projects $127/night at 67% occupancy ($31,078). Airbtics projects $282/night at 67% occupancy ($69,009). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,985	$65,104	$112,225	$130,699
Occupancy	56%	70%	78%	80%
Nightly Rate	$187	$251	$379	$426

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Elegance 4BR w/ Hot Tub & pool Table & BBQ	$89,933	$396	57%	4	2.5	2	$220	✅	✅	✅	Y / Y	⭐️ 5 (56)
GloryField Hospitality Farm - Homestead	$38,825	$156	68%	4	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (338)
INDEPENDENT 4 Bdr Home Nr Downtown NO CLEANING FEE	$49,191	$168	80%	4	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (390)
Escape 3BR w/ Hot Tub and BBQ	$67,841	$331	56%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (31)
The Hilliard Hideaway	$48,488	$246	52%	4	1	1	$114	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
The Cove: Wellness Retreat & Haven - Sleeps 10	$80,878	$254	87%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Housepitality - The Wrightsville Estate	$77,298	$480	44%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Dublin Rental ~ 10 Mi to Ohio State University!	$114,717	$420	73%	4	3	2	$173	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Updated Large 4br Hilliard House - COLUMBEST HOMES	$34,664	$123	77%	4	2.5	30	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Polaris 4BR Townhouse \| 2 Car Garage \| Washer+Dryer \| Fast WiFi \| Pet Friendly!	$72,001	$249	79%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

54.98% 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)	$43,421	$86,843	$130,264	$173,686	$217,108	$434,216	$1,302,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$237,280	$237,280	$237,280	$237,280	$237,280	$237,280	$237,280
Down Payment	$59,320	$59,320	$59,320	$59,320	$59,320	$59,320	$59,320
Property Appreciation	$8,898	$18,062	$27,502	$37,225	$47,240	$102,005	$423,326
Total Return	$348,919	$401,506	$454,367	$507,512	$560,949	$832,822	$2,022,576

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.98%

Cap Rate

15.62%

Return on Investment

69.94%

1026 Braxton Blvd London, Ohio, 43140

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,423/mo

Inquire about this property

Contact Agent

$296,600

Zestimate

246

Airbnb Investor Score

$26,350

Annual Profit

15.6%

Cap Rate

55.0%

Cash on Cash

$69,009

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $127/night at 67% occupancy ($31,078.61). Airbtics projects $282/night at 67% occupancy ($69,009).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$67,383

Avg annual revenue

67%

Avg occupancy rate

$282

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

$35k

$60k

$85k

$115k

$43,422

Profit

Revenue

$69,009

Operating Expenses

$22,651

Operating Income

$46,358

Mortgage & Taxes

$2,936

Profit (Cash Flow)

$43,422

$70,070

Cash Investment

Down Payment

$59,320

Renos & Furnishing

$10,750

Total

$70,070

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.98%

Cap Rate

15.62%

Return on Investment

69.94%

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

$14,077

Deductible property tax

$2,936

Your total deduction

$4,517

Your adjusted annual income

$150,000 - $4,517 = $145,483

Taxes on $145,483 (30%)

$43,645

Your old tax bill

$45,000

Your new tax bill

$43,645

Estimated tax savings

$1,355

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:

7,500 sqft

Year built:

2002

Size:

1,792 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Other, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 7,500 sqft

Building area: 1,792 sqft

Garage: No

Heating: Forced air, other, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: City

Parking: Garage - Detached, On-street

Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $165

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3103399034

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $223,020

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $296,600

Schools

Middle School: London Middle School with 4/10 star rating
High School: London High School with 4/10 star rating