BNBCalc Short Term Rental Investment Analysis 439 Chatham Rd, Columbus, OH, 43214

3 bed • 1 bath • 9 guests • $390,000

BNB

Calc

Annual Revenue

$37,591

Profit (Cash Flow)

-$7,284

Cap Rate

4.9%

Annual Revenue

$37,591

AirDNA projects $177/night at 66% occupancy ($42,667). Airbtics projects $166/night at 62% occupancy ($37,590). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,449	$34,533	$52,415	$77,910
Occupancy	53%	63%	73%	81%
Nightly Rate	$127	$144	$189	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly remodeled family home with finished basement	$26,056	$147	46%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (129)
Overlook - Private Hot Tub! King Bed in Ranch Home	$39,725	$169	61%	3	1	2	$65	❌	✅	✅	Y / Y	⭐️ 5 (162)
Blue Silk House (parking, families, business)	$38,183	$118	84%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (258)
Kelso's Hideout - Secluded setting near OSU	$28,993	$126	57%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (118)
Quiet Clintonville Modern Charmer	$64,913	$224	76%	3	2	1	$68	❌	❌	❌	Y / Y	⭐️ 5 (211)
Cozy Clintonville Cottage-near OSU-sleep 6, pets!	$26,331	$90	72%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (57)
Secluded Ravine Retreat near OSU & Short North	$51,844	$194	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
The Clintonville Red House	$45,470	$160	75%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (213)
Solitude in the City, quiet & beautiful inside	$36,366	$138	72%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Clintonville Family Friendly home Near OSU, shops	$39,554	$155	68%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (212)
Clintonville Farmhouse	$52,940	$341	41%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (22)
Colorful Restored Red Brick with Backyard Patio	$35,128	$198	47%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (208)
Sweet dreams at Moochies	$33,092	$134	66%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (31)
Bliss on Beechwold, located in trendy Clintonville	$26,400	$159	42%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (25)
Perfect for Families & Work - Clean & Spacious 3BR	$29,484	$128	58%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (257)
Historic Clintonville Home near OSU Campus	$39,112	$188	55%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Cute Clintonville Cottage -3 BR	$34,207	$166	53%	3	2	1	$98	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Close to OSU \| Rooftop Patio \| Grill + Outdoor TV	$51,752	$187	70%	3	2	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (47)
(1)Clintonville 3-bed Mid-Cent. Townhome w/Parking	$33,237	$111	79%	3	1	1	$78	❌	❌	✅	Y / Y	⭐️ 4.5 (101)
Beechwold Boho	$38,347	$249	41%	3	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (88)
The Lucky 7's Inn-5 Beds	$41,018	$129	85%	3	1	1	$94	❌	❌	❌	Y / Y	⭐️ 4 (16)
Clintonville Contemporary 3 Bedroom Home	$52,898	$152	93%	3	1.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (95)
Perfect Place - 3 BR - Garage!	$31,678	$138	59%	3	1	1	$179	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
(3)Clintonville Getaway 3-bed Townhouse w/Parking	$41,686	$138	79%	3	1	1	$78	❌	❌	✅	N / N	⭐️ 4.5 (75)
Cozy Columbus Haven Home \| 3BD \| Free Parking	$26,974	$134	55%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Clintonville Classic-Short North\|OSU\|Clintonville	$62,829	$253	63%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
The Columbus Cape Cod Cottage \| 1st Floor Beds!	$35,722	$122	80%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Baby Blue - Quiet area near OSU and Clintonville	$36,130	$142	65%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (66)
The Cozy Cape Cod	$39,849	$192	55%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
3 bedrooms, 2 king suites Downtown columbus, OSU	$18,622	$106	48%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
OSU & Riverside, Prime Backyard & Game Room	$55,469	$266	53%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (10)
The Jeffrey House in Columbus - Pool Table	$93,540	$314	81%	3	2	1	$179	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
3 bedrooms 2 bathrooms sleeps 8	$20,085	$112	49%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Hub Haus-*Prime location!	$37,365	$123	83%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Housepitality - The Sunset House	$25,602	$166	39%	3	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Dog Friendly\| Fire Pit&Grill \|Fenced Backyard \|OSU	$84,162	$315	73%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (104)
Clintonville Community Home	$30,346	$141	55%	3	2	1	$106	❌	❌	❌	Y / Y	⭐️ 0 (0)
NEW Campus Home, Downtown, OSU, Fire pit, Pets/Yes	$25,766	$110	64%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
The House Hotels - New Crestview	$15,372	$140	30%	3	2	30	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Clean Quiet Home Close OSU, Downtown, Hospital	$19,565	$81	66%	3	2	30	$99	❌	❌	❌	Y / Y	⭐️ 4 (6)

Return Metrics

-7.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,284	-$14,568	-$21,852	-$29,136	-$36,420	-$72,840	-$218,522
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000	$312,000
Down Payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000
Property Appreciation	$11,700	$23,751	$36,163	$48,948	$62,116	$134,127	$556,632
Total Return	$394,415	$399,182	$404,311	$409,812	$415,696	$451,286	$728,110

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.43%

Cap Rate

4.87%

Return on Investment

8.41%

439 Chatham Rd Columbus, Ohio, 43214

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

-19

Airbnb Investor Score

-$7,284

Annual Profit

4.9%

Cap Rate

-7.4%

Cash on Cash

$37,591

Annual Revenue

BNBCalc predicts this property will get $166 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$39,145

Avg annual revenue

62%

Avg occupancy rate

$166

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

$40k

$65k

$95k

-$7,284

Profit

Revenue

$37,591

Operating Expenses

$18,567

Operating Income

$19,024

Mortgage & Taxes

$26,308

Profit (Cash Flow)

-$7,284

$97,950

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$8,250

Closing Costs

$11,700

Total

$97,950

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.43%

Cap Rate

4.87%

Return on Investment

8.41%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$47,059

Your adjusted annual income

$150,000 - $47,059 = $102,941

Taxes on $102,941 (30%)

$30,882

Your old tax bill

$45,000

Your new tax bill

$30,882

Estimated tax savings

$14,118

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:

6,534 sqft

Year built:

1950

Size:

1,429 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,534 sqft

Building area: 1,429 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: Detached

Amenities: -

Price per square foot: $272

Lot Info

Zoning: -

Land Use: -

Parcel Number: 010086626

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $298,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Dominion Middle School with 5/10 star rating
High School: Whetstone High School with 4/10 star rating