BNBCalc Short Term Rental Investment Analysis 120 Caren Ave, Worthington, OH 43085

5 bed • 4 bath • 15 guests • $1,050,000

BNB

Calc

Annual Revenue

$93,882

Profit (Cash Flow)

-$2,832

Cap Rate

6.5%

Annual Revenue

$93,882

AirDNA projects $803/night at 62% occupancy ($181,840). Airbtics projects $459/night at 56% occupancy ($93,882). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56% occupancy rate, $459 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,718	$66,954	$128,637	$263,029
Occupancy	46%	56%	70%	81%
Nightly Rate	$251	$311	$483	$870

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly renovated, spacious home in Central Columbus	$69,649	$371	47%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (180)
This is it! Pool -2 King Bed Suites -Private oasis	$209,654	$688	81%	5	5	1	$285	✅	❌	❌	Y / Y	⭐️ 5 (69)
Bohemian Sophistican 5BR House l Free Parking!	$64,725	$291	56%	5	2	1	$242	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Spacious Retreat with Outdoor Patio - Columbus!	$70,737	$324	56%	5	3	1	$226	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
Modern Fully Equipped 5BR Home for Big Companies	$38,053	$173	52%	5	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
★ Caesar’s Palace ★ Old North Duplex near OSU★	$22,112	$120	43%	5	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
High rated 10 beds • OSU• Stadium• Expo• 2 Parking	$37,681	$157	57%	6	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (63)
Nice 5 BRs, OSU, Stadium, High Street, Game Room	$34,079	$139	57%	5	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Sophisticated Renovated Historic Vacation Home	$184,372	$659	75%	5	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Glenmont Inn-Whole House! Outdoor oasis-Pool,Fire	$250,979	$1,016	65%	5	5	2	$540	✅	✅	✅	Y / Y	⭐️ 5 (100)
The Big Blue House - 5BR/3BA near OSU ⁞ Backyard	$63,594	$183	87%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
★Easton Waterfront: Boat, Fish, Theatre, Barcade★	$58,529	$235	63%	5	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (259)
Golf Course Retreat--HUGE house--Quiet & Cozy	$80,322	$426	48%	5	4	2	$170	✅	❌	❌	Y / Y	⭐️ 4.7 (50)
𝑇𝘩𝑒 𝐹𝑙𝑜𝑟𝑎𝑙 𝐶𝑎𝑠𝑡𝑙𝑒 𝑜𝑛 𝐷𝑢𝑛𝑐𝑎𝑛!	$67,056	$399	43%	6	3	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (7)
New Spacious 5 BR \| Walk to OSU \| Patio \| Fire Pit	$64,976	$270	59%	5	2	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (42)
The Indiana Stunner	$45,173	$225	53%	5	2	1	$133	❌	❌	❌	Y / Y	⭐️ 3.9 (7)
The Ohio State of Mind - 5BR + 2BA	$81,093	$311	70%	5	2	1	$133	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
𝐃𝐀𝐘𝐓𝐎𝐍'𝐒 𝐆𝐄𝐌 - 1 Mile to OSU	$69,679	$354	51%	6	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (5)
Powell Home w/ Fire Pit - 5 Mi to Columbus Zoo!	$164,105	$659	66%	5	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
The Maynard Manor	$32,497	$168	50%	5	3	1	$102	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Perfect For Groups & Families-5 Bedroom Cozy Home	$73,568	$271	70%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Beautiful & Large 5 Bed/2 Bath-Great For Families	$65,704	$264	68%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
The Launchpad / stewardess layover	$80,518	$298	71%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
New Gorgeous Luxury 5 Bdrm 4.5ba	$104,355	$352	81%	5	5	3	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
ºBIG TOWNHOUSEº Near OSU, Downtown CBUS, etc.	$251,515	$859	80%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Alexandria - OSU Home SOHUD/Clintonville	$110,778	$500	58%	5	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (8)
The BIG House Huge home near OSU, Dntwn, Stadium	$272,042	$978	76%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Maynard Manor	$44,469	$243	50%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Friends & Family Columbus Home!	$79,020	$254	85%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Your cozy Powell, OH home away from home	$90,974	$478	52%	6	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Serene Spacious home close to city	$92,132	$406	62%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
No.5 BIG TOWNHOUSE Near OSU, Downtown, Short North	$85,824	$670	35%	5	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Gahanna Dreaming - 5Br 2.5Ba - INTEL	$114,243	$311	98%	5	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
𝕋𝕙𝕖 𝕃𝕆𝕍𝔼𝕃𝕐 𝕃𝕆𝔻𝔾𝔼 - w/ 2 car garage	$32,735	$263	34%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

-1.11% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,832	-$5,664	-$8,496	-$11,328	-$14,160	-$28,320	-$84,962
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000
Down Payment	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000
Property Appreciation	$31,500	$63,945	$97,363	$131,784	$167,237	$361,112	$1,498,625
Total Return	$1,078,667	$1,108,280	$1,138,867	$1,170,455	$1,203,077	$1,382,791	$2,463,663

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.11%

Cap Rate

6.47%

Return on Investment

15.31%

120 Caren Ave Worthington, OH, 43085

5 bed • 4 bath • 15 guests

Purchase Price

Est. $5,036/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,832

Annual Profit

6.5%

Cap Rate

-1.1%

Cash on Cash

$93,882

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $803/night at 62% occupancy.Projected nightly rate is $459/night at 56% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$91,097

Avg annual revenue

56%

Avg occupancy rate

$459

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

$105k

$185k

$275k

-$2,832

Profit

Revenue

$93,882

Operating Expenses

$25,885

Operating Income

$67,998

Mortgage & Taxes

$70,830

Profit (Cash Flow)

-$2,832

$254,500

Cash Investment

Down Payment

$210,000

Renos & Furnishing

$13,000

Closing Costs

$31,500

Total

$254,500

DSCR Ratio

Weak

0.96

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.11%

Cap Rate

6.47%

Return on Investment

15.31%

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

$49,834

Deductible property tax

$10,395

Your total deduction

$108,648

Your adjusted annual income

$150,000 - $108,648 = $41,352

Taxes on $41,352 (30%)

$12,406

Your old tax bill

$45,000

Your new tax bill

$12,406

Estimated tax savings

$32,594

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -