BNBCalc Short Term Rental Investment Analysis Chattahoochee Riverwalk (Columbus), Columbus, GA,

1 bed • 1 bath • 1 guests • $250,000

BNB

Calc

Annual Revenue

$27,218

Profit (Cash Flow)

-$6,865

Cap Rate

4.0%

Annual Revenue

$27,218

AirDNA projects $80/night at 72% occupancy ($21,038). Airbtics projects $83/night at 67% occupancy ($20,311). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 81% occupancy rate, $92 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,644	$20,950	$28,495	$38,725
Occupancy	60%	69%	81%	88%
Nightly Rate	$68	$79	$92	$115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Downtown Historic District Cottage park at door”	$27,435	$89	81%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (646)
🌞Sun Cottage🌞 Downtown Columbus Great Location!	$18,586	$51	94%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (569)
✨Sky Cottage✨ ⭐ Downtown Super Location!⭐	$21,202	$59	93%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (619)
Fantastic spot Historic Home Downtown Columbus!	$19,489	$72	70%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Historic "Battle House" Apartment in Uptown	$20,103	$78	68%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (88)
Well appointed Private Cottage with Free Parking	$13,423	$119	29%	1	1	1	$44	❌	❌	✅	N / Y	⭐️ 5 (96)
🐎Carriage House Apartment🐎 ⭐Downtown Columbus⭐	$20,397	$58	91%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (496)
🐎Coachman Loft🐎 ⭐️Fantastic Downtown Spot!⭐️	$17,265	$55	81%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (448)
Lakebottom Loft	$22,579	$91	66%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 5 (18)
Near Chattahoochee River & Shops - Central Duplex	$18,406	$81	57%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.5 (85)
Historic District Cottage - Downtown, Ft Benning	$19,551	$71	73%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.7 (443)
Midtown Columbus Cozy Cottage!!	$15,710	$90	44%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (148)
Uptown Dreaming - 5 miles to Ft Moore!	$23,145	$92	64%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (186)
1BR in heart of Uptown Columbus	$21,774	$94	61%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 5 (43)
The Loft at Park Place - Cozy Studio on the Park!	$17,934	$87	52%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (37)
Retro Bungalow-Uptown Columbus-10 MIN to Ft. Moore	$21,463	$70	77%	1	1	1	$62	❌	❌	❌	Y / Y	⭐️ 4.9 (175)
209 West -Uptown Columbus -10 MIN to Ft. Moore	$22,872	$70	82%	1	1	1	$62	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Cozy Bungalow-Uptown Columbus -10 MIN to Ft. Moore	$20,671	$73	70%	1	1	1	$62	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
Columbus First Tiny House! Cozy, Modern, and Fun!	$10,868	$66	40%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.5 (136)
Overlook Cottage (1) - 13 mins to Fort Moore	$34,122	$133	66%	1	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (21)
Downtown Apartment on Broadway-Close to Riverwalk	$18,631	$80	61%	1	1	1	$47	❌	❌	✅	Y / Y	⭐️ 4.7 (277)
209 East - Uptown Columbus - 10 MIN to Ft. Moore	$22,876	$70	84%	1	1	1	$62	❌	❌	❌	Y / Y	⭐️ 4.8 (201)
Apple Cottage! Downtown Charm!	$19,729	$58	88%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (217)
Near Downtown, Parks & Museum - Midtown Back House	$27,911	$99	71%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.3 (21)
Upstairs Carriage House at The Illges Woodruff	$22,028	$115	50%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (55)
Moments to Chattahoochee-Cottage - Walk-To-Dining!	$15,324	$56	63%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Garden Carriage House at The Illges Woodruff	$26,350	$110	63%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (81)
Historic District Dimon Cottage, Apt B, Ft Benning	$22,054	$68	84%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (403)
Redbird Cottage - Downtown Historic District	$30,658	$101	79%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (112)
Charming Apartment Near Downtown - Columbus	$27,460	$87	80%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (71)
The Dimon Cottage, Suite A	$24,792	$88	74%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (353)
Spacious one bedroom home	$22,472	$72	83%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.4 (6)
Lovely 1 Bedroom Apartment in Old Historic Home	$14,681	$59	63%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Midtown Apartment in Lakebottom	$14,588	$74	50%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Fun 1 Bedroom Unit in Old Historic Home!	$30,094	$83	94%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Pink Glass Menagerie	$9,507	$122	17%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Pool! Near Downtown&Parks- The Cozy Guest Cottage	$37,276	$158	63%	1	1	2	$60	✅	❌	✅	N / Y	⭐️ 4.2 (62)
🍀Cozy 1 bedroom apartment🍀 1 block from park 🍀	$11,836	$68	47%	1	1	30	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Newly Renovated Lakebottom Apartment	$18,731	$62	80%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.9 (27)
Lakebottom Loft:	$21,256	$100	57%	1	1	2	$15	❌	❌	✅	N / Y	⭐️ 5 (17)

Return Metrics

-11.11% 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)	-$6,864	-$13,729	-$20,593	-$27,458	-$34,322	-$68,645	-$205,937
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,456	$5,063	$7,831	$10,770	$13,891	$32,628	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$53,091	$56,559	$60,419	$64,689	$69,386	$99,961	$400,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.11%

Cap Rate

3.99%

Return on Investment

Chattahoochee Riverwalk (Columbus) Columbus, Georgia

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Guide

Laws

-37

Airbnb Investor Score

-$6,864

Annual Profit

4.0%

Cap Rate

-11.1%

Cash on Cash

$27,218

Annual Revenue

BNBCalc predicts this property will get $83 per night with 67% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$21,131

Avg annual revenue

67%

Avg occupancy rate

$83

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

$40k

-$6,865

Profit

Revenue

$27,218

Operating Expenses

$17,218

Operating Income

$10,000

Mortgage & Taxes

$16,864

Profit (Cash Flow)

-$6,865

$61,750

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$4,250

Closing Costs

$7,500

Total

$61,750

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.11%

Cap Rate

3.99%

Return on Investment

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

$11,865

Deductible property tax

$2,475

Your total deduction

$32,218

Your adjusted annual income

$150,000 - $32,218 = $117,782

Taxes on $117,782 (30%)

$35,335

Your old tax bill

$45,000

Your new tax bill

$35,335

Estimated tax savings

$9,665

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com