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 Cohost Analysis 423 St Clair Ave, Columbus, OH, 43203

3 bed • 2.5 bath • 8 guests • $375,000

BNB

Calc

Report by:

evan@stupendousstays.com

Owner income

$43,336

Per year

This Airbnb could earn an additional

$3,189

Per month vs a Long-Term Rental

Annual Revenue range

$41,738 - $88,153

Annual Revenue

$61,909

AirDNA projects $226/night at 56% occupancy ($46,225). Airbtics projects $205/night at 55% occupancy ($41,181). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $226 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,681$41,738$57,515$88,153
Occupancy44%61%69%75%
Nightly Rate$141$180$219$310

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
Spacious - Pets Welcome- City View- Family Home

No image available

$33,006
$141
58%
31.52$139❌❌✅Y / Y⭐️ 5 (69)
Rustic and Modern Downtown Getaway

No image available

$51,500
$189
71%
33.51$70❌❌✅Y / Y⭐️ 5 (451)
Modern Home - Explore Downtown - 3 BR

No image available

$44,953
$165
70%
321$99❌❌✅Y / Y⭐️ 5 (253)
House Near Downtown,Free Parking

No image available

$27,708
$122
58%
332$150❌❌❌Y / Y⭐️ 4.5 (22)
*Gorgeous House In City! FREE parking!

No image available

$32,278
$133
62%
332$175❌❌❌Y / Y⭐️ 4.8 (14)
Luxury New Build - Rooftop Patio! - Columbus!

No image available

$35,813
$195
45%
33.530$194❌❌❌Y / Y⭐️ 4.5 (52)
Charming private 3 room 3 bath

No image available

$66,836
$207
85%
332$65❌❌❌Y / Y⭐️ 5 (36)
Intimate space in King-Lincoln Bronzeville

No image available

$26,194
$140
50%
322$80❌❌❌Y / Y⭐️ 5 (71)
Modern Elegance in Historic District

No image available

$54,526
$183
78%
322$190❌❌❌Y / Y⭐️ 5 (16)
Stylish Stay on Oak - Columbus!

No image available

$46,946
$207
60%
33.51$194❌❌❌Y / Y⭐️ 5 (37)
Luxury Living! 3-Story Home with Rooftop Patio!

No image available

$70,139
$271
69%
33.530$194❌❌❌Y / Y⭐️ 5 (35)
Franklin Manor-Columbus Downtown Luxury Estate.

No image available

$62,674
$251
63%
332$215❌❌✅Y / Y⭐️ 5 (32)
Charming 3 Bedroom Getaway

No image available

$20,535
$128
41%
313$100❌❌❌Y / Y⭐️ 5 (41)
The Legacy House - Your Home Away From Home

No image available

$20,837
$141
40%
31.53$160❌❌❌Y / Y⭐️ 5 (138)
Oak Street Rooftop - Columbus!

No image available

$39,109
$211
47%
33.51$194❌❌❌Y / Y⭐️ 4.5 (38)
Luxurious Experience - Columbus!

No image available

$52,699
$224
62%
33.51$194❌❌❌Y / Y⭐️ 4.5 (17)
Large Garage | Spacious + Cozy

No image available

$47,801
$181
69%
32.52$130❌❌✅Y / Y⭐️ 5 (56)
Pet-Friendly | New Hot Tub | Downtown | 3BR Retre

No image available

$36,524
$151
60%
32.530$150❌✅✅Y / Y⭐️ 5 (85)
Charming Condo near Downtown w/ Patio

No image available

$39,952
$142
74%
31.51$75❌❌✅Y / Y⭐️ 4.5 (73)
The Cozy King Lincoln

No image available

$20,846
$132
40%
32.530$100❌❌❌Y / Y⭐️ 5 (102)
Downtown | Fenced Yard | Pet Friendly

No image available

$41,791
$159
68%
32.52$200❌❌✅Y / Y⭐️ 5 (96)
3 BD Home | Hot Tub | Walkable | Sleeps 6

No image available

$32,133
$134
62%
311$105❌❌✅Y / Y⭐️ 5 (38)
Heart of CBUS: 3BR City Retreat

No image available

$27,676
$169
40%
3330$85❌❌❌Y / Y⭐️ 4.6 (33)
11) Perfect home for companies!

No image available

$73,755
$304
64%
323$210✅❌✅Y / Y⭐️ 0 (4)
Three Stories - Columbus!

No image available

$64,330
$306
55%
33.51$194❌❌❌Y / Y⭐️ 5 (26)
Extended Stay | Pet Friendly | Garage

No image available

$49,365
$150
85%
3330$150❌❌✅Y / Y⭐️ 5 (1)
Modern Penthouse Near Downtown

No image available

$50,258
$268
50%
31.53$199❌❌✅Y / N⭐️ 5 (3)
The Columbus Den - Enjoy 3 BRs in the Upper Deck!

No image available

$43,807
$153
77%
311$91❌❌❌Y / Y⭐️ 5 (1)
Garage - Private Backyard - Dining Seating for 10

No image available

$50,472
$197
70%
332$0❌❌✅Y / Y⭐️ 4.9 (29)
11) Perfect for Companies!

No image available

$22,221
$92
66%
3230$0✅❌✅Y / Y⭐️ 1 (1)
Large Beautiful 3 Story Home, in Amazing Location

No image available

$96,075
$350
75%
321$0❌❌✅Y / Y⭐️ 5 (1)
The Sleeping Quarters - 3 BR with 4 Beds

No image available

$30,216
$129
64%
311$0❌❌✅Y / Y⭐️ 4 (7)
11) Arnold Classic!

No image available

$101,246
$445
60%
323$130✅❌✅Y / Y⭐️ 3.5 (4)
Charming 3 Bedroom Home in East Columbus!

No image available

$40,848
$180
62%
321$0❌❌✅Y / Y⭐️ 4.7 (7)

property-location

423 St Clair Ave Columbus, Ohio, 43203

3 bed • 2.5 bath • 8 guests

Agent

Inquire about this property

Contact

Columbus

Guide

Zoning

Market

Guide


Laws


Market Data

$61,909

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 56% occupancy.Projected nightly rate is $205/night at 55% occupancy.

Top 11% of comparables

Top 23% 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.

$41,492

Avg annual revenue

55%

Avg occupancy rate

$205

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

$40k

$70k

$100k

Sign up to see the data on 40 all comparables

$12,382

Profit

Revenue

$61,909

Cleaning

$7,991

Cohost commission

$12,382

Owner payout

$43,336

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,356 sqft

Year built:

1890

Size:

2,127 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Forced Air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 4,356 sqft
  • Building area: 2,127 sqft
  • Garage: Yes
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central Air
  • View: -
  • Parking: Garage Door Opener, Detached
  • Amenities: -
  • Price per square foot: $176

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 010021895
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $310,600
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Trevitt Elementary School with 2/10 star rating
  • Middle School: Champion Middle School with 4/10 star rating
  • High School: East High School with 3/10 star rating