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 355 Loeffler Ave, Columbus, OH 43205

2 bed • 2 bath • 6 guests • $380,000

BNB

Calc

Annual Revenue

$20,519

Profit (Cash Flow)

-$21,462

Cap Rate

1.1%

Annual Revenue

$20,519

AirDNA projects $134/night at 47% occupancy ($23,003). Airbtics projects $106/night at 53% occupancy ($20,519). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 53% occupancy rate, $106 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,415$20,112$22,280$27,849
Occupancy44%55%61%73%
Nightly Rate$94$98$105$146

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
Modern 2BR near DT, 8min walk to Park&Conservatory

No image available

$20,987
$94
61%
212$0❌❌❌Y / Y⭐️ 4.8 (61)
Updated & Modern OTE Townhome! Pets are Welcome

No image available

$26,900
$98
75%
211$0❌❌✅Y / Y⭐️ 4.9 (38)
Chic 2BR near DT, 8 min walk to Park&Conservatory

No image available

$19,526
$97
55%
212$0❌❌❌Y / Y⭐️ 4.8 (49)
Great 2 Bd Loft-Lux Finishes in OTE near Downtown!

No image available

$14,494
$72
55%
211$0❌❌✅Y / Y⭐️ 4.8 (72)
Cozy Garden Townhome in the heart of OTE! Columbus

No image available

$17,030
$99
47%
211$0❌❌❌Y / Y⭐️ 5 (57)
Newly Remodeled 2 BR Near Downtown and Children’s

No image available

$16,210
$103
43%
222$0❌❌❌Y / Y⭐️ 4.7 (43)
The Kent Castle, Side B - Pets Welcome!

No image available

$20,698
$145
39%
211$0✅❌✅Y / Y⭐️ 4.7 (3)
Historic Bryden near East Mkt and Franklin Park

No image available

$22,711
$85
73%
223$0❌❌❌Y / Y⭐️ 4.8 (30)
Black & White Beauty - Columbus!

No image available

$36,392
$163
61%
211$0❌❌❌Y / Y⭐️ 4.8 (6)

Return Metrics

-22.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,461-$42,923-$64,385-$85,846-$107,308-$214,617-$643,851
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$304,000$304,000$304,000$304,000$304,000$304,000$304,000
Down Payment$76,000$76,000$76,000$76,000$76,000$76,000$76,000
Property Appreciation$11,400$23,142$35,236$47,693$60,524$130,688$542,359
Total Return$369,938$360,218$350,851$341,846$333,215$296,071$278,508

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-22.85%

Cap Rate

1.09%

Return on Investment

-6.73%

property-location

355 Loeffler Ave Columbus, OH, 43205

2 bed • 2 bath • 6 guests

Est. $1,823/mo

Agent

This property is for sale!

Contact Agent

Columbus

Guide

Zoning

Market

Guide


Laws


Market Data

-95

Airbnb Investor Score

-$21,461

Annual Profit

1.1%

Cap Rate

-22.9%

Cash on Cash

$20,519

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $134/night at 47% occupancy ($23,003.06). Airbtics projects $106/night at 53% occupancy ($20,519).

Top 51% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$20,620

Avg annual revenue

53%

Avg occupancy rate

$106

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

$20k

$30k

$35k

Sign up to see the data on 10 all comparables

-$21,462

Profit

Revenue

$20,519

Operating Expenses

$16,348

Operating Income

$4,172

Mortgage & Taxes

$25,634

Profit (Cash Flow)

-$21,462

$93,900

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$6,500

Closing Costs

$11,400

Total

$93,900

DSCR Ratio

Weak

0.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-22.85%

Cap Rate

1.09%

Profit (Cummulative)

-$21,462

$304,000

$6,500

$11,400

$0

Total Gain

-$6,329

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

$18,035

Deductible property tax

$3,762

Your total deduction

$60,005

Your adjusted annual income

$150,000 - $60,005 = $89,995


Taxes on $89,995 (30%)

$26,999

Your old tax bill

$45,000

Your new tax bill

$26,999


Estimated tax savings

$18,001

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -