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 38482 Scout Rd, Logan, OH 43138

3 bed • 2 bath • 9 guests • $1,300,000

BNB

Calc

Annual Revenue

$62,128

Profit (Cash Flow)

-$47,323

Cap Rate

3.1%

Annual Revenue

$62,128

AirDNA projects $416/night at 53% occupancy ($80,528). Airbtics projects $315/night at 54% occupancy ($62,128). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $315 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,976$58,042$89,073$138,280
Occupancy41%53%67%76%
Nightly Rate$247$292$355$488

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
Hot Tub | King Bed | Fire Pit | Hocking Hills
$72,833
$290
67%
321$155❌✅✅Y / Y⭐️ 5 (66)
Firefly Retreat | 5 Private Acres
$20,609
$67
68%
321$150✅✅❌Y / Y⭐️ 4.7 (63)
Bearway to Heaven, Movie Theater, Large Decks view
$48,627
$271
48%
322$145❌✅❌Y / Y⭐️ 4.8 (40)
Secluded Cozy A-Frame w WBFP, Hottub, Firepit!
$70,907
$490
38%
321$250❌✅✅Y / Y⭐️ 4.8 (54)
Luxury Cabin on 57 acres Hocking Hills Ohio
$116,065
$419
75%
321$45✅✅❌Y / N⭐️ 4.8 (47)
Pine Run-Hocking Hills:13 Acres.Hot Tub.Disc Golf
$28,739
$178
41%
321$100✅✅✅Y / Y⭐️ 4.9 (89)
10 miles-Lake Logan, Pet friendly, hottub, firepit
$64,815
$381
45%
321$149❌✅✅Y / Y⭐️ 4.8 (25)
Sage Creek Cabin - Tucked away on 5 Acres
$88,133
$301
80%
321$0❌✅✅Y / Y⭐️ 4.8 (44)
Cabin Fever | Luxury Hocking Hills Lodge
$98,582
$417
63%
331$135❌✅✅Y / Y⭐️ 4.8 (42)
Hillside Escape
$31,568
$184
43%
312$145❌✅✅Y / N⭐️ 4.8 (14)
3 bed 2 bath w Hot Tub/Fire Pit in Hocking Hills!
$38,624
$199
52%
322$150❌✅❌Y / Y⭐️ 4.9 (83)
Peaceful, Quiet Getaway Cabin, Hocking Hills
$38,955
$255
41%
321$30❌✅✅Y / Y⭐️ 4.5 (57)
Bobcat Ridge-Cabin w/4 Q Beds-11 Acres
$87,765
$347
68%
332$175❌✅❌Y / Y⭐️ 5 (42)
Hocking Hills home w/hottub, wifi, pool table
$29,548
$120
65%
312$125✅✅❌Y / Y⭐️ 4.8 (70)
Hilltop Home w/ Grill, In Wayne Nat'l Forest
$45,076
$277
43%
312$78❌❌✅Y / Y⭐️ 4.8 (20)
Overlook - Hocking Hills
$43,671
$157
76%
321$0✅✅✅Y / N⭐️ 4.8 (91)
Secluded Cabin in Hocking Hills on 101 acres
$83,759
$395
57%
332$150✅✅✅Y / Y⭐️ 4.9 (139)
Scotts Creek Cabins - Valleyview
$41,574
$302
37%
311$75❌✅✅N / N⭐️ 5 (1)
Scotts Creek Cabins - Hem Loch
$140,736
$846
45%
311$200✅✅✅N / N⭐️ 5 (9)
Peek A Boo Cabins: Cozy Cabin
$62,574
$311
53%
332$160❌✅❌Y / Y⭐️ 4 (1)
Forest Hill in Hocking Hills
$99,277
$639
42%
342$175✅✅❌Y / Y⭐️ 5 (45)
Cozy home in the heart of Hocking Hills * Hot Tub
$52,543
$194
74%
322$0❌✅✅Y / Y⭐️ 5 (107)
Best Cabin in Hockng Hills with hottub
$104,935
$523
53%
332$129❌✅✅Y / Y⭐️ 5 (31)
Scotts Creek Cabins - Hillside
$28,474
$303
25%
312$75❌✅✅N / N⭐️ 4.7 (10)
Private Hot Tub in Hocking Hills
$39,706
$294
35%
312$120❌✅❌N / Y⭐️ 5 (2)
The Hive at Hocking Hills - Callihan
$90,905
$488
50%
331$199❌✅❌Y / Y⭐️ 4.8 (31)
Wooded Acreage, Hot Tub, Fire Pits & Koi Pond
$95,892
$306
84%
322$150❌✅✅Y / Y⭐️ 4.8 (165)
White Tail Cabin in WNF minutes from Hocking Hills
$88,526
$342
70%
311$30❌✅✅Y / Y⭐️ 4.5 (50)
Cabin on 30 acres with a pond
$110,283
$486
62%
332$0❌✅✅Y / Y⭐️ 3.5 (2)
Games | Deck + Hot Tub | King Bed | Near town/hike
$72,780
$293
67%
322$185❌✅✅Y / Y⭐️ 5 (176)
Family Friendly Home
$55,642
$268
55%
321$140❌✅✅Y / Y⭐️ 5 (152)
Hocking Hills Cedar Ranch Cabin w/relaxing Hot Tub
$38,193
$282
35%
312$120❌✅❌N / Y⭐️ 4.8 (43)
Lazy Lane Cabins - Moonbeam
$26,964
$251
27%
321$125❌✅❌Y / Y⭐️ 4.5 (8)
Cozy Home in ATV friendly town!
$29,250
$140
55%
321$50❌❌❌Y / Y⭐️ 5 (49)
Tucked Away luxury cabin on 26 acres Hocking Hills
$98,163
$342
78%
321$40❌✅✅Y / Y⭐️ 4.6 (33)
Golden Ridge in Hocking Hills on 57 acres, hot tub
$34,879
$292
32%
311$89❌✅❌Y / Y⭐️ 4.7 (31)
3 Bedroom Hocking Hills King Bed Logan Ohio WiFi
$28,700
$195
39%
321$99✅❌✅Y / Y⭐️ 5 (47)
Lazy Lane Cabins - Tree-Top Chalet
$48,604
$265
48%
322$125❌✅❌Y / Y⭐️ 4.5 (12)
The Boch Hollow Farmhouse at Hocking Hills Hideawa
$46,555
$240
53%
322$0❌✅❌Y / Y⭐️ 5 (56)
Secluded 3 Bedroom Log Cabin Logan Ohio Hot Tub
$73,635
$250
80%
331$99✅✅❌Y / Y⭐️ 5 (146)

Return Metrics

-15.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$47,322-$94,645-$141,967-$189,290-$236,612-$473,225-$1,419,676
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$12,771$26,330$40,725$56,008$72,234$169,668$1,040,000
Down Payment$260,000$260,000$260,000$260,000$260,000$260,000$260,000
Property Appreciation$39,000$79,170$120,545$163,161$207,056$447,091$1,855,441
Total Return$264,448$270,855$279,303$289,880$302,678$403,534$1,735,764

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.38%

Cap Rate

3.1%

Return on Investment

1.44%

property-location

38482 Scout Rd Logan, OH, 43138

3 bed • 2 bath • 9 guests

Est. $6,235/mo

Agent

This property is for sale!

Contact Agent

Logan

Guide

Zoning

Guide


Laws

-56

Airbnb Investor Score

-$47,322

Annual Profit

3.1%

Cap Rate

-15.4%

Cash on Cash

$62,128

Annual Revenue

BNBCalc predicts this property will get $315 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 33% 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.

$62,926

Avg annual revenue

54%

Avg occupancy rate

$315

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

$20k

$60k

$100k

$140k

Sign up to see the data on 40 all comparables

-$47,323

Profit

Revenue

$62,128

Operating Expenses

$21,757

Operating Income

$40,371

Mortgage & Taxes

$87,694

Profit (Cash Flow)

-$47,323

$307,500

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$8,500

Closing Costs

$39,000

Total

$307,500

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.38%

Cap Rate

3.1%

Profit (Cummulative)

-$47,323

$12,771

$8,500

$39,000

$0

Total Gain

$4,449

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

$61,699

Deductible property tax

$12,870

Your total deduction

$177,284

Your adjusted annual income

$150,000 - $177,284 = -$27,284


Taxes on -$27,284 (30%)

-$8,185

Your old tax bill

$45,000

Your new tax bill

-$8,185


Estimated tax savings

$53,185

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:

OTHER

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: OTHER
  • 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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

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