BNBCalc Short Term Rental Rental Arbitrage Analysis 250 S High St, Columbus, OH, 43215

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

Mariane Nassar

+15074488993

info@purplesaillodging.com

purplesaillodging.com

Annual Revenue

$35,998

Profit (Cash Flow)

-$7,837

Cash on Cash Return

-118.7%

Annual Revenue

$35,998

AirDNA projects $212/night at 54% occupancy ($41,813). Airbtics projects $154/night at 64% occupancy ($35,998). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,806	$36,875	$51,230	$68,011
Occupancy	57%	69%	73%	76%
Nightly Rate	$108	$138	$182	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Luxury Apartment on the Columbus Commons	$38,593	$143	71%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (149)
King \| Queen With Balcony Downtown	$22,423	$70	75%	2	1	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (84)
Spacious Luxury Downtown Loft (Free Parking!)	$33,163	$123	67%	2	2	1	$88	✅	❌	❌	Y / Y	⭐️ 4.5 (118)
KING Suite + 2 Queen Bed - Downtown	$22,221	$75	69%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (167)
208B\| Onsite Restaurant & Bar \| 2BR + Balcony \| DT	$32,551	$183	45%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (37)
Luxury Downtown Condo	$32,382	$139	59%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (70)
Mid-Century Downtown Loft (Free Parking)	$31,099	$110	71%	2	2	1	$88	✅	❌	❌	Y / Y	⭐️ 5 (90)
Walkable and Cozy German Village Haus/Pets OK	$27,162	$86	78%	2	1.5	1	$93	❌	❌	✅	Y / Y	⭐️ 5 (342)
2 Car Garage \| Prime Location \| Private Yard	$39,095	$149	67%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (301)
German Village Gem: Cozy Luxury & Hot Tub Haven	$46,411	$262	45%	2	1	1	$130	❌	✅	❌	Y / Y	⭐️ 5 (54)
Stylish Haus \| Heart of German Village \| Parking	$40,754	$168	63%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (74)
Cozy Home in heart of German Village (w/parking!)	$49,963	$187	73%	2	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (107)
Historic German Village Home/A+ Downtown Location!	$26,305	$88	69%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (184)
Travel Haus: Stunning Cottage in German Village!	$26,745	$132	51%	2	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (128)
Art at 185 German Village	$24,932	$89	73%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (690)
Historic Comfy German Village Haus sleeps6/petsOK	$25,167	$75	81%	2	1	1	$86	❌	❌	✅	Y / Y	⭐️ 5 (526)
GermanVillage_Private Parking Children'sHospital C	$18,088	$82	52%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (180)
GermanVillage_Private Parking Children'sHospital E	$20,601	$86	59%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (226)
Downtown's Best. You'll Love It	$38,722	$139	73%	2	2	3	$138	✅	❌	❌	Y / Y	⭐️ 5 (69)
The Grant Cottage \| German Village at Nationwide	$43,849	$148	76%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (63)
Downtown Views from a Stylish 2BR with Balcony	$35,287	$133	69%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (27)
Gem of German Village	$40,341	$188	57%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (406)
German Village Point	$43,067	$178	64%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (284)
Storybook G Village house/parking/garden oasis	$38,281	$142	69%	2	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (107)
The Schumacher Place - NEW 2 BR	$48,670	$182	71%	2	1	1	$72	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
German Village Getaway!	$51,579	$188	74%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (399)
Nice home near downtown Columbus	$39,791	$136	78%	2	2.5	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (199)
Charming Townhouse in German Village	$39,613	$137	71%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (146)
Modern Organic Oasis: Townhome in German Village	$64,411	$335	51%	2	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (132)
The Sapphire Haus on Mohawk	$46,515	$134	93%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (130)
Cozy 2 Bedroom Apartment-Heart of German Village!	$20,911	$90	60%	2	2	1	$116	❌	❌	❌	Y / Y	⭐️ 4.3 (36)
214M \| Lux Two Bedroom Suite \| Downtown Columbus	$28,094	$202	38%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
The Lantern -German Village Updated 2 BR +Parking	$32,447	$148	58%	2	1	1	$64	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cheerful 2 bedroom in the heart of German village	$17,718	$103	47%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Vintage Townhome w/Cozy Loft & Two Private Suites	$90,268	$401	60%	2	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (170)
Stylish 2 Bed, 2 Bath Apartment - Columbus!	$31,865	$112	74%	2	2	1	$116	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
Renovated Historic Home in the Brewery District	$56,415	$367	42%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Downtown Columbus Residence	$32,281	$126	70%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (29)
The Columbus Downtown Suite	$34,302	$132	71%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (28)
326M \| Luxury 2 Bedroom Suite \| Downtown Columbus	$29,463	$230	35%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)

Return Metrics

-118.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,837	-$15,674	-$23,512	-$31,349	-$39,186	-$78,373	-$235,120
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$7,837	-$15,674	-$23,512	-$31,349	-$39,186	-$78,373	-$235,120

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-118.74%

Payback Period Days

Return on Investment

-118.74%

250 S High St Columbus, Ohio, 43215

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Mariane

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

$35,998

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 54% occupancy.Projected nightly rate is $154/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$36,538

Avg annual revenue

64%

Avg occupancy rate

$154

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

$15k

$40k

$65k

$90k

-$7,837

Profit

Revenue

$35,998

Operating Expenses

$16,680

Operating Income

$19,319

Net Effective Rent

$27,156

Profit (Cash Flow)

-$7,837

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-118.74%

Payback Period Days