BNBCalc Short Term Rental Investment Analysis 139 East Main Street, Columbus, OH

1 bed • 1 bath • 2 guests • $127,000

BNB

Calc

Annual Revenue

$35,502

Profit (Cash Flow)

$15,949

Cap Rate

13.5%

Annual Revenue

$35,502

AirDNA projects $175/night at 46% occupancy ($29,402). Airbtics projects $116/night at 56% occupancy ($23,726). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,624	$24,833	$37,330	$41,056
Occupancy	37%	59%	72%	74%
Nightly Rate	$99	$108	$135	$143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
El Traditional 1BR Suite - Free Parking	$22,151	$108	52%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
Pretty Pink & Gray 1BR Suite in Heart of Columbus	$26,892	$104	68%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (41)
Perfect Central Location \| Fast Wifi \| Comfy Beds	$24,263	$84	74%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 5 (109)
Luxury Gray & Gold Executive Suite in Heart of Col	$22,041	$88	64%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (64)
214B \| Luxury Studio Suite \| Downtown Columbus	$15,194	$131	30%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (23)
203B \| Urban Escape with Gym + Coffee Shop + Bar	$15,197	$134	27%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (22)
Stylish Loft with King Bed - Two Parking Spots	$45,951	$135	93%	1	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (162)
Downtown Apartment with a View	$27,908	$104	70%	1	1	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (61)
112B\| Luxury Studio King Suite \|Downtown Columbus	$11,805	$137	21%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (14)
Mohawk Flat - A Unique + Cozy Getaway	$28,950	$108	72%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (153)
110B \| Cozy Winter Retreat DT Cbus	$15,980	$141	28%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (27)
Modern Downtown Luxury Apartment	$21,530	$98	56%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (140)
Modern Downtown Luxury Apartment	$29,058	$99	76%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (164)
212B \| The Urban Suite \| Downtown Columbus	$20,937	$134	38%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (16)
GORGEOUS 1BR IN HEART OF COL l ENTERTAINMENT+GYM	$23,199	$100	59%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (106)
210B \| 1 Bedroom with Balcony \| Downtown Columbus	$22,481	$162	35%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (42)
Luxury Downtown Apartment	$29,073	$101	72%	1	1	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (47)
Downtown Luxury Apartment	$35,583	$128	73%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (65)
The Modern Chic 1BR Executive Suite l 24/7 Gym	$20,717	$108	48%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (43)
BRAND NEW MODERN 1BR APT IN DOWNTOWN COL l +GYM	$26,535	$100	68%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (113)
Lovely Blue Boho 1BR Suite - Columbus!	$20,414	$94	54%	1	1	1	$84	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
BRAND NEW \| Downtown \| High-End Apt \| Fast Wifi	$23,245	$100	60%	1	1	1	$84	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Blue Bliss: Cozy Apartment with Gym Amenities	$28,255	$108	68%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (47)
The Boho Chic Suite in Prime Location of Columbus	$24,104	$106	60%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 5 (28)
STAY IN THE HEART OF COLUMBUS + 24/7 GYM ACCESS	$19,800	$131	39%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (86)
Shades of Blue Elegant Suite l Free Parking + Gym	$23,674	$106	57%	1	1	1	$84	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
NEW LOVELY 1BR IN HEART OF COLUMBUS l 24/7 GYM	$26,912	$99	72%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 5 (61)
Housepitality - The Brandenburg Suite - Efficiency	$11,934	$85	36%	1	1	30	$48	❌	❌	❌	Y / Y	⭐️ 4.6 (119)
118B \| Urban Retreat with Patio \|Downtown Columbus	$24,206	$161	37%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (31)
219B \| The Urban Retreat \| Downtown Columbus	$25,738	$136	46%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (32)
114B \| Studio Suite with Patio \| Downtown Columbus	$19,548	$138	37%	1	1	1	$88	✅	❌	❌	Y / Y	⭐️ 5 (16)
Downtown Columbus Studio w/ Free Parking	$42,676	$156	72%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (94)
Modern Downtown Luxury Apartment w/ View	$42,276	$133	83%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (156)
218B \| Pet friendly \| Urban Retreat \| DT CBUS	$16,744	$139	29%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (30)
Modern King Bed \| City Views in Columbus	$22,783	$73	77%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (93)
The KING APT \| Commons Views \| Balcony in CBUS	$24,255	$79	74%	1	1	1	$105	✅	❌	✅	Y / Y	⭐️ 5 (99)
King Bed \| OSU Theme in Downtown CO	$18,043	$63	64%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (41)
Luxury 1 BR Apartment- Downtown - Free Parking	$34,021	$163	55%	1	1	1	$84	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
215B \| Welcome Home! Enjoy Onsite Gym +Coffee +Bar	$18,466	$132	34%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
119B \| Luxury Studio Suite \| Downtown Columbus	$34,742	$142	62%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (37)

Return Metrics

47.66% 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)	$15,949	$31,898	$47,847	$63,796	$79,745	$159,491	$478,475
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$101,600	$101,600	$101,600	$101,600	$101,600	$101,600	$101,600
Down Payment	$25,400	$25,400	$25,400	$25,400	$25,400	$25,400	$25,400
Property Appreciation	$3,810	$7,734	$11,776	$15,939	$20,227	$43,677	$181,262
Total Return	$146,759	$166,632	$186,623	$206,736	$226,973	$330,169	$786,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.66%

Cap Rate

13.54%

Return on Investment

63.53%

139 E Main St 111 Columbus, Ohio, 43215

1 bed • 1 bath • 2 guests

Purchase Price

Est. $609/mo

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

211

Airbnb Investor Score

$9,404

Annual Profit

13.5%

Cap Rate

47.7%

Cash on Cash

$35,502

Annual Revenue

BNBCalc predicts this property will get $116 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$24,682

Avg annual revenue

56%

Avg occupancy rate

$116

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

$10k

$25k

$35k

$45k

$15,949

Profit

Revenue

$35,502

Operating Expenses

$18,295

Operating Income

$17,206

Mortgage & Taxes

$1,257

Profit (Cash Flow)

$15,949

$29,650

Cash Investment

Down Payment

$25,400

Renos & Furnishing

$4,250

Total

$29,650

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.66%

Cap Rate

13.54%

Return on Investment

63.53%

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

$5,011

Deductible property tax

$1,257

Your total deduction

$3,513

Your adjusted annual income

$150,000 - $3,513 = $146,487

Taxes on $146,487 (30%)

$43,946

Your old tax bill

$45,000

Your new tax bill

$43,946

Estimated tax savings

$1,054

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:

1920

Size:

1,239 sqft

Type:

APARTMENT

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 1,239 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Off-street

Amenities: Dryer, Microwave, Washer

Price per square foot: $161

Lot Info

Zoning: -

Land Use: -

Parcel Number: 010286652

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Ohio Avenue Elementary School with 3/10 star rating
Middle School: Champion Middle School with 4/10 star rating
High School: East High School with 3/10 star rating