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 100 Cheltenham Rd, Newark, DE 19711

3 bed β€’ 1 bath β€’ 9 guests β€’ $2,200

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$47,935

Profit (Cash Flow)

$27,875

Cap Rate

1273.8%

Annual Revenue

$47,935

AirDNA projects $337/night at 72% occupancy ($88,622). Airbtics projects $193/night at 68% occupancy ($47,934). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $193 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,324$40,739$61,652$78,211
Occupancy60%68%73%90%
Nightly Rate$149$163$224$261

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
Cozy Home In Newark DE
$36,194
$149
61%
322$100❌❌❌Y / Y⭐️ 4.8 (125)
Appleton Retreat
$44,329
$155
70%
322$80❌❌❌Y / Y⭐️ 5 (95)
College Park Comfort 4 mins From UD
$29,933
$141
58%
311$0βœ…βŒβœ…Y / Y⭐️ 4.9 (48)
The Charming Cape - minutes to UD!
$63,684
$232
75%
323$0βŒβŒβœ…Y / Y⭐️ 5 (26)
Bright and airy townhome with outdoor seating
$55,559
$253
60%
331$0βŒβŒβœ…Y / Y⭐️ 4.9 (30)
Modern 3-bedroom ranch house.
$36,717
$152
66%
312$0βœ…βŒβŒY / Y⭐️ 4.8 (77)
Comfy space near University of Delaware
$37,149
$145
70%
312$0❌❌❌Y / Y⭐️ 5 (16)
Sunny townhome-walk to UD & stadium
$73,932
$202
100%
322$0❌❌❌Y / Y⭐️ 5 (3)
3BD 1.5B , Gym, Fenced yard, W/D, Pet friendly
$116,725
$333
89%
322$230βŒβŒβœ…Y / Y⭐️ 4.7 (10)
3 bedrooms House in Newark with Fenced in Backyard
$21,278
$171
34%
321$0βŒβŒβœ…Y / Y⭐️ 4.8 (28)

Return Metrics

318.34% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,874$55,749$83,624$111,498$139,373$278,747$836,241
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$21$44$68$94$122$287$1,760
Down Payment$440$440$440$440$440$440$440
Property Appreciation$66$133$203$276$350$756$3,139
Total Return$28,402$56,367$84,337$112,309$140,286$280,230$841,581

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

318.34%

Cap Rate

1,273.77%

Return on Investment

319.35%

property-location

100 Cheltenham Rd Newark, DE, 19711

3 bed β€’ 1 bath β€’ 9 guests

Est. $11/mo

Agent

This property is for sale!

Contact Agent

12217

Airbnb Investor Score

$27,874

Annual Profit

1273.8%

Cap Rate

318.3%

Cash on Cash

$47,935

Annual Revenue

BNBCalc predicts this property will get $193 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$51,550

Avg annual revenue

68%

Avg occupancy rate

$193

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$85k

$120k

Sign up to see the data on 10 all comparables

$27,875

Profit

Revenue

$47,935

Operating Expenses

$19,912

Operating Income

$28,023

Mortgage & Taxes

$148

Profit (Cash Flow)

$27,875

$8,756

Cash Investment

Down Payment

$440

Renos & Furnishing

$8,250

Closing Costs

$66

Total

$8,756

DSCR Ratio

Strong

188.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

318.34%

Cap Rate

1,273.77%

Profit (Cummulative)

$27,875

$22

$8,250

$66

$0

Total Gain

$27,962

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

$104

Deductible property tax

$22

Your total deduction

-$26,518

Your adjusted annual income

$150,000 - -$26,518 = $176,518


Taxes on $176,518 (30%)

$52,955

Your old tax bill

$45,000

Your new tax bill

$52,955


Estimated tax savings

-$7,955

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: No

Tax Info

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