BNBCalc Short Term Rental Investment Analysis 1129 Oakwood Ave #9, Columbus, OH 43206, USA

3 bed • 3 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$49,673

Profit (Cash Flow)

$9,215

Cap Rate

10.0%

Annual Revenue

$49,673

Revenue data could not be found for this address

BNB Calc projects a 68% occupancy rate, $200 rate per night.

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

Return Metrics

11.85% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,215	$18,430	$27,645	$36,860	$46,076	$92,152	$276,457
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999	$239,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$318,215	$336,700	$355,463	$374,513	$393,858	$495,327	$1,004,636

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.85%

Cap Rate

10.04%

Return on Investment

27.08%

1129 Oakwood Ave Columbus, Ohio, 43206

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

$49,673

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,215

Profit

Revenue

$49,673

Operating Expenses

$19,538

Operating Income

$30,136

Mortgage & Taxes

$20,920

Profit (Cash Flow)

$9,215

$77,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,750

Closing Costs

$9,000

Total

$77,750

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.85%

Cap Rate

10.04%

Return on Investment

27.08%

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

$14,695

Deductible property tax

$3,300

Your total deduction

$57,254

Your adjusted annual income

$150,000 - $57,254 = $92,746

Taxes on $92,746 (30%)

$27,824

Your old tax bill

$45,000

Your new tax bill

$27,824

Estimated tax savings

$17,176

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