BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2551 Bristlecone Ln

3 bed • 1.5 bath • 7 guests • $270,000

BNB

Calc

Annual Revenue

$30,425

Profit (Cash Flow)

$10,117

Cap Rate

4.7%

Annual Revenue

$30,425

AirDNA projects $170/night at 49% occupancy ($30,424). Airbtics projects $156/night at 61% occupancy ($34,756). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 49% occupancy rate, $170 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,711$32,954$46,161$72,615
Occupancy51%60%71%79%
Nightly Rate$102$140$166$238

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Location, Location, Location!

No image available

$32,327
$141
59%
312$125❌❌❌Y / Y⭐️ 4.7 (35)
Spacious charming home convenient to Columbus

No image available

$49,425
$170
75%
322$120❌❌❌Y / Y⭐️ 5 (93)
Quaint & Cozy Downtown Grove City Home

No image available

$37,969
$132
74%
312$110❌❌❌Y / Y⭐️ 4.9 (64)
Family Home w/ Game Room: Grove City/Columbus

No image available

$37,650
$166
60%
322$85❌❌❌Y / Y⭐️ 4.8 (160)
Spacious 3BR|1 mi to Grove City|Game Room|Dogs ok

No image available

$49,019
$168
77%
312$165✅❌✅Y / Y⭐️ 4.9 (64)
The 614-Columbus/Grove City Home

No image available

$29,556
$171
45%
311$75❌❌✅Y / Y⭐️ 4.9 (57)
Great Brick Home lots of Charm!

No image available

$22,403
$151
37%
322$150❌❌❌Y / Y⭐️ 4.8 (33)
Charming 3 bdr! City location! Great parking!

No image available

$26,361
$91
74%
322$95❌❌❌Y / Y⭐️ 4.9 (109)
cozy little updated ranch

No image available

$22,330
$91
62%
321$60❌❌❌Y / Y⭐️ 4.8 (83)
Columbus Vacation Rental ~ 4 Mi to Downtown!

No image available

$19,159
$135
34%
332$181❌❌❌N / Y⭐️ 4.8 (15)
Cozy 3 bedroom house w/garage

No image available

$18,815
$58
79%
312$120❌❌❌Y / Y⭐️ 4.8 (65)
Clean & Cozy House Near Downtown

No image available

$16,241
$70
62%
322$17❌❌❌N / N⭐️ 4.9 (60)
Franklinton 3-Bdr Home Mins From Downtown Columbus

No image available

$22,935
$91
54%
321$150❌❌❌Y / Y⭐️ 4.9 (101)
Your Oasis Minutes to Downtown/Other Attractions

No image available

$30,914
$149
51%
322$125❌❌✅Y / Y⭐️ 5 (43)
A Luxury Beauty, Near OSU/Downtown

No image available

$21,944
$104
53%
324$180❌❌❌Y / Y⭐️ 4.7 (20)
Cap City Cozy

No image available

$29,208
$99
74%
311$95❌❌❌Y / Y⭐️ 5 (73)
Downtown, 3 BR, 2 ba, garage, fenced backyard

No image available

$19,735
$89
50%
321$100❌❌✅Y / Y⭐️ 4.8 (81)
Comfy 3-bedroom home

No image available

$39,751
$126
85%
322$100❌❌❌Y / Y⭐️ 5 (67)
TRENDY 3 Bd in German/Merion Village

No image available

$28,929
$112
61%
321$109❌❌❌Y / Y⭐️ 4.9 (430)
Luxury close to Children’s Hospital

No image available

$57,488
$482
31%
331$200❌❌✅Y / Y⭐️ 5 (25)
💫 Cali Style Townhouse - Mins to Everything💫

No image available

$59,155
$157
99%
321$119❌❌✅Y / Y⭐️ 5 (311)
🌲 Mtn Mod Townhome w/City Views-Unmatched Location

No image available

$24,992
$59
97%
321$119❌❌✅Y / Y⭐️ 5 (373)
Board Game Bungalow of Grandview- Close to OSU

No image available

$31,676
$132
58%
311$135❌❌✅N / Y⭐️ 4.9 (130)
💫Coastal Style in the City - Close to Everything!💫

No image available

$26,635
$63
99%
321$119❌❌✅Y / Y⭐️ 5 (394)
Art filled German Village house garage & big yard

No image available

$38,883
$150
67%
321$100❌❌✅Y / Y⭐️ 5 (128)
German Village Steps from Lindy’s!

No image available

$34,571
$155
59%
321$110❌❌✅Y / Y⭐️ 4.9 (86)
German Village Condo: Pet friendly walk everywhere

No image available

$39,893
$234
44%
322$130❌❌✅Y / Y⭐️ 5 (57)
Spacious German Village Townhome- Pet Friendly!

No image available

$32,185
$234
35%
322$130❌❌✅Y / Y⭐️ 4.9 (51)
Modern Townhome in the Heart of German Village

No image available

$39,282
$164
61%
322$140❌❌❌Y / Y⭐️ 5 (83)
The Harrison House - Short North - OSU - Downtown

No image available

$32,551
$113
70%
321$75❌❌✅Y / Y⭐️ 4.8 (120)
Brand New Luxury Spacious Home

No image available

$32,212
$196
41%
341$147❌❌❌Y / Y⭐️ 4.7 (46)
Short North • Convention • King Bed •Free Parking

No image available

$31,041
$120
62%
321$95❌❌✅Y / Y⭐️ 5 (536)
Short North • Convention • Private Parking • Pets

No image available

$30,486
$145
51%
321$95❌❌✅Y / Y⭐️ 4.9 (486)
The Nook on Neil - 3BDRM/4BED/1.5BATH

No image available

$34,781
$140
63%
321$100❌❌✅Y / Y⭐️ 5 (92)
Walkable | Private Yard | Fireplaces Throughout!

No image available

$63,533
$304
54%
331$150❌✅✅Y / Y⭐️ 5 (56)
Top North Market Condo | Conventions | Short North

No image available

$55,736
$278
53%
332$95❌❌❌Y / Y⭐️ 5 (120)
THE SKYSCRAPER IN HEART OF COLUMBUS

No image available

$41,101
$158
69%
331$200❌❌❌Y / Y⭐️ 4.7 (102)
The Victorian Vacation Home 3BD/3.5BA

No image available

$27,199
$131
52%
341$133❌❌❌Y / Y⭐️ 4.8 (57)
Welcome to the Tecumseh! Prime Short North Living!

No image available

$21,999
$96
58%
322$135❌❌❌Y / Y⭐️ 5 (157)
Modern 3 bdrm home in Short North/ Italian Village

No image available

$102,168
$433
64%
343$185❌❌❌Y / Y⭐️ 5 (77)

Return Metrics

33.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,116$20,233$30,349$40,466$50,582$101,165$303,497
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$256,500$256,500$256,500$256,500$256,500$256,500$256,500
Down Payment$13,500$13,500$13,500$13,500$13,500$13,500$13,500
Property Appreciation$8,100$16,443$25,036$33,887$43,004$92,857$385,360
Total Return$288,216$306,676$325,386$344,353$363,586$464,023$958,858

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

33.75%

Cap Rate

4.73%

Return on Investment

71.28%

property-location

2551 Bristlecone Ln Grove City, Ohio, 43123

3 bed • 1.5 bath • 7 guests

Est. $1,295/mo

Agent

Inquire about this property

Contact Agent

$353,700

Zestimate

84

Airbnb Investor Score

-$8,337

Annual Profit

4.7%

Cap Rate

33.8%

Cash on Cash

$30,425

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 49% occupancy.Projected nightly rate is $156/night at 61% occupancy.

Top 81% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$35,305

Avg annual revenue

61%

Avg occupancy rate

$156

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

$45k

$70k

$105k

Sign up to see the data on 40 all comparables

$10,117

Profit

Revenue

$30,425

Operating Expenses

$17,635

Operating Income

$12,790

Mortgage & Taxes

$2,673

Profit (Cash Flow)

$10,117

$21,875

Cash Investment

Down Payment

$13,500

Renos & Furnishing

$8,375

Total

$21,875

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

33.75%

Cap Rate

4.73%

Profit (Cummulative)

$10,117

$256,500

$8,375

$8,100

$0

Total Gain

$21,366

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

$15,217

Deductible property tax

$2,673

Your total deduction

$37,415

Your adjusted annual income

$150,000 - $37,415 = $112,585


Taxes on $112,585 (30%)

$33,776

Your old tax bill

$45,000

Your new tax bill

$33,776


Estimated tax savings

$11,224

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:

3,441 sqft

Year built:

2010

Size:

1,212 sqft

Type:

SFR

Parking:

2

Heating:

Yes

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
3179 Sitka Spruce Dr322,088-8,4072010$350,000-
2444 Lyncross St321,620-7,4921999$0-
2526 Snowtip Ln321,212-3,2232014$240,000-
2516 Hickory Pine Ln221,335-3,2672005$254,900-
1982 Jacinth Ct321,694-7,3182003$293,000-
2563 Bristlecone Ln321,584-3,4412009$0-
4393 Knoll Crest Dr422,232-7,5792003$340,000-
4129 Marsol Ave422,124-9,4091990$355,000-
4190 White Spruce Ln321,164-3,4412014$0-
2506 Hoose Dr321,164-6,1862001$349,900-

Property Details

  • MLS Status: N/A
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 3,441 sqft
  • Building area: 1,212 sqft
  • Garage: No
  • Heating: Yes
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 010-278085
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $78,650
  • County Est. Land Value: $58,400
  • Assessed Land Value: $20,440
  • County Est. Structure Value: $166,300
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
08/01/18$152,00098%Timothy Campbell
02/03/14$87,00096%Charles K Ferguson
03/11/11$106,10097%Courtney A Colegrove

Ownership

  • Name: Timothy Campbell
  • Owner Occupied: Yes
  • Owner Mailing Address: 2551 Bristlecone Ln, Grove City, OH 43123
  • Years Owned: 75
  • Home Equity: $124,000
  • Mortgage Balance Remaining: $151,000
  • Financed amount: 97%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No