2551 Bristlecone Ln Grove City, Ohio, 43123
3 bed • 1.5 bath • 7 guests
Est. $1,295/mo

Inquire about this property
Contact Agent
$353,700
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
3179 Sitka Spruce Dr | 3 | 2 | 2,088 | - | 8,407 | 2010 | $350,000 | - |
2444 Lyncross St | 3 | 2 | 1,620 | - | 7,492 | 1999 | $0 | - |
2526 Snowtip Ln | 3 | 2 | 1,212 | - | 3,223 | 2014 | $240,000 | - |
2516 Hickory Pine Ln | 2 | 2 | 1,335 | - | 3,267 | 2005 | $254,900 | - |
1982 Jacinth Ct | 3 | 2 | 1,694 | - | 7,318 | 2003 | $293,000 | - |
2563 Bristlecone Ln | 3 | 2 | 1,584 | - | 3,441 | 2009 | $0 | - |
4393 Knoll Crest Dr | 4 | 2 | 2,232 | - | 7,579 | 2003 | $340,000 | - |
4129 Marsol Ave | 4 | 2 | 2,124 | - | 9,409 | 1990 | $355,000 | - |
4190 White Spruce Ln | 3 | 2 | 1,164 | - | 3,441 | 2014 | $0 | - |
2506 Hoose Dr | 3 | 2 | 1,164 | - | 6,186 | 2001 | $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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
08/01/18 | $152,000 | 98% | Timothy Campbell |
02/03/14 | $87,000 | 96% | Charles K Ferguson |
03/11/11 | $106,100 | 97% | 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