BNBCalc Short Term Rental Investment Analysis 1336-1338 Sullivant Ave, Columbus, OH 43223

6 bed • 2 bath • 18 guests • $260,000

BNB

Calc

Annual Revenue

$104,314

Profit (Cash Flow)

$59,534

Cap Rate

29.6%

Annual Revenue

$104,314

AirDNA projects $405/night at 62% occupancy ($91,712). Airbtics projects $476/night at 60% occupancy ($104,313). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 60% occupancy rate, $476 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,144	$90,636	$133,334	$176,372
Occupancy	50%	60%	69%	74%
Nightly Rate	$264	$516	$632	$799

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#1 Location ~ Hot Tub ~ Game Room ~ 5 King Beds!	$116,517	$668	44%	6	3	1	$294	❌	✅	❌	Y / Y	⭐️ 4.8 (27)
Charming, Historic Home w/ Fireplaces \| Sleeps 18	$83,580	$519	44%	6	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
MODERN ONE BEDROOM APT WITH GYM & FREE PARKING	$29,258	$109	60%	9	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Private Parking Convention Downtown Short North!	$90,790	$314	79%	6	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
▷No.2◁ OSU Med Center, Downtown, Short North, etc.	$220,621	$849	71%	6	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
The Art House	$58,999	$248	65%	6	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (91)
𝐻𝑖𝑠𝑡𝑜𝑟𝑖𝑐 𝐺𝐸𝑅𝑀𝐴𝑁 𝑉𝐼𝐿𝐿𝐴𝐺𝐸 𝐸𝑆𝑇𝐴𝑇𝐸 𝑤/𝐺𝐴𝑅𝐴𝐺𝐸 !	$90,482	$526	47%	6	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Large Private Yard \| Hot Tub \| Chefs Kitchen!	$171,456	$794	59%	7	4	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (65)
Humble Abode On Harrison	$138,940	$513	74%	7	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
New Whole House Frankfort	$48,751	$222	60%	8	4	30	$0	❌	❌	✅	Y / Y	⭐️ 3.4 (3)

Return Metrics

80.12% 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)	$59,534	$119,068	$178,602	$238,136	$297,670	$595,341	$1,786,023
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,554	$5,266	$8,145	$11,201	$14,446	$33,933	$208,000
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$121,888	$192,168	$262,856	$333,970	$405,528	$770,693	$2,417,112

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

80.12%

Cap Rate

29.64%

Return on Investment

94.06%

1336-1338 Sullivant Ave Columbus, OH, 43223

6 bed • 2 bath • 18 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

439

Airbnb Investor Score

$59,534

Annual Profit

29.6%

Cap Rate

80.1%

Cash on Cash

$104,314

Annual Revenue

BNBCalc predicts this property will get $476 per night with 60% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$104,939

Avg annual revenue

60%

Avg occupancy rate

$476

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

$30k

$90k

$155k

$220k

$59,534

Profit

Revenue

$104,314

Operating Expenses

$27,241

Operating Income

$77,073

Mortgage & Taxes

$17,539

Profit (Cash Flow)

$59,534

$74,300

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$14,500

Closing Costs

$7,800

Total

$74,300

DSCR Ratio

Strong

4.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

80.12%

Cap Rate

29.64%

Return on Investment

94.06%

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

$12,340

Deductible property tax

$2,574

Your total deduction

-$31,775

Your adjusted annual income

$150,000 - -$31,775 = $181,775

Taxes on $181,775 (30%)

$54,533

Your old tax bill

$45,000

Your new tax bill

$54,533

Estimated tax savings

-$9,533

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -