BNBCalc Short Term Rental Investment Analysis West Starr Avenue, Columbus, OH

2 bed • 1 bath • 4 guests • $200,000

BNB

Calc

Annual Revenue

$19,278

Profit (Cash Flow)

-$10,400

Cap Rate

1.5%

Annual Revenue

$19,278

AirDNA projects $213/night at 40% occupancy ($31,118). Airbtics projects $164/night at 49% occupancy ($29,351). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $91 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,597	$26,437	$45,960	$65,425
Occupancy	41%	48%	58%	68%
Nightly Rate	$112	$143	$205	$251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Short North Home! Newly Renovated/Private	$36,881	$140	67%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
Luxury three story apartment in SHORT NORTH	$44,139	$238	45%	2	3	1	$130	✅	❌	❌	N / Y	⭐️ 4.8 (97)
Columbus Getaway - 4 Beds!	$27,995	$178	41%	2	2	1	$147	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Port CBus. Near OSU, Dining, Fun	$18,787	$107	41%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (37)
Cozy Brick-Short North Condo - (fenced yard) - OSU	$18,815	$59	72%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
SLEEP 6! 2 Convention Center Suites &FREE Parking!	$81,999	$354	60%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Urban Oasis - 2 BR - A+ Location	$40,914	$196	55%	2	2	1	$101	❌	❌	✅	Y / Y	⭐️ 4 (10)
Short North Kennels - ELVIS SUITE	$29,282	$134	58%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (299)
Cozy Italian Village Home	$39,288	$214	50%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
FREE Off Street Parking \| 1st Fl. Access	$20,363	$101	49%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (263)
Bohemian Apartment in Heart of Short North	$17,738	$120	38%	2	1	1	$131	❌	❌	✅	Y / Y	⭐️ 4.7 (112)
The Shalom Cottage \| A Short North District GEM!	$42,638	$262	42%	2	1	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (103)
Park Free Walk to Short North, OSU, Arena District	$26,054	$146	48%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (133)
Passion Palace in Short North! Near N High Street!	$35,304	$251	37%	2	1	1	$131	❌	❌	✅	Y / Y	⭐️ 4.7 (104)
Short North \| Walkable \| Cozy & Spacious	$26,545	$143	46%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Cozy Short North Brick Condo - 1 block off High St	$82,742	$234	96%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (86)
Short North Apt - Free Parking	$22,585	$116	51%	2	1	1	$131	❌	❌	✅	Y / Y	⭐️ 4.8 (113)
Victorian Village/Short North Townhome	$44,225	$173	63%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cozy Home in Short North! Walk to Downtown & OSU	$23,061	$138	39%	2	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
The Short North Star! Two Bed with Free Parking!	$19,410	$114	42%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.7 (76)
Refurbished Duplex Apartment in Historic Italian Village	$28,493	$106	72%	2	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (423)
Perfect Location Heart of Short North-Free parking	$27,012	$189	36%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (16)
Entire 2 Bd/1B Apt w King Bed Downtown Columbus	$20,530	$66	73%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Private Backyard \| Chef's Kitchen \| Gas Grill	$55,886	$233	63%	2	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (131)
Short North Kennels - PUNK SUITE	$22,662	$144	43%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (276)
The Dazzling Star! Two minute walk to High Street!	$14,384	$91	37%	2	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.5 (51)
Enticing Short North 2 bed with free parking spot!	$15,995	$93	42%	2	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Short North Apartment - Pet Friendly	$47,137	$243	53%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Private and Comfortable Victorian Village Condo	$20,507	$120	46%	2	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (68)
Short North Condo \| Walkable + Parking \| Laundry	$17,730	$89	50%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
The Troubadour- Great Location	$39,682	$158	68%	2	2	30	$78	❌	❌	❌	Y / Y	⭐️ 5 (4)
Erb House	$49,557	$251	53%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Short North Retreat off High St. Garage Parking!	$19,392	$136	35%	2	1	2	$109	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Halbedel Guesthouse: Short North	$25,254	$138	50%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Retro Sleepover Pad- 2 BR/1.5BA	$17,546	$102	47%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
The Flat at Dennison House	$84,786	$377	60%	2	1	30	$100	❌	❌	❌	N / Y	⭐️ 4.8 (44)
Brick Bungalow - Short North!	$25,648	$146	48%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)

Return Metrics

-19.9% 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)	-$10,399	-$20,799	-$31,199	-$41,599	-$51,999	-$103,998	-$311,996
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$195,600	$191,380	$187,345	$183,502	$179,855	$164,784	$173,456

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.9%

Cap Rate

1.54%

Return on Investment

-4.66%

West Starr Avenue Columbus, Ohio, 43201

2 bed • 1 bath • 4 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Market

Guide

Laws

Market Data

-83

Airbnb Investor Score

-$10,399

Annual Profit

1.5%

Cap Rate

-19.9%

Cash on Cash

$19,278

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 40% occupancy.Projected nightly rate is $164/night at 49% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

40 Airbnb Comparables

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

$31,873

Avg annual revenue

49%

Avg occupancy rate

$164

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

$35k

$60k

$85k

-$10,400

Profit

Revenue

$19,278

Operating Expenses

$16,186

Operating Income

$3,091

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$10,400

$52,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Closing Costs

$6,000

Total

$52,250

DSCR Ratio

Weak

0.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.9%

Cap Rate

1.54%

Return on Investment

-4.66%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$31,076

Your adjusted annual income

$150,000 - $31,076 = $118,924

Taxes on $118,924 (30%)

$35,677

Your old tax bill

$45,000

Your new tax bill

$35,677

Estimated tax savings

$9,323

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:

435.6 sqft

Year built:

1900

Size:

768 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 435.6 sqft

Building area: 768 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Common

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 010277680

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $214,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

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