BNBCalc Short Term Rental Investment Analysis 1017 1/2 N Lang Ave, Pittsburgh, PA 15208

4 bed • 1 bath • 12 guests • $145,000

BNB

Calc

Annual Revenue

$43,464

Profit (Cash Flow)

$14,352

Cap Rate

16.6%

Annual Revenue

$43,464

AirDNA projects $238/night at 50% occupancy ($43,464). Airbtics projects $260/night at 61% occupancy ($57,927). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $238 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,683	$50,087	$86,615	$145,852
Occupancy	49%	62%	67%	88%
Nightly Rate	$169	$212	$342	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy and Updated Victorian Home	$44,271	$448	27%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Pittsburgh Townhome ~ 5 Miles to Market Square	$37,973	$164	55%	4	4	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Luxe Shadyside Victorian★Central★ Park free★8 beds	$63,449	$595	28%	4	4	2	$820	❌	✅	❌	Y / Y	⭐️ 5 (21)
3 Story home ~ 10 beds ~ Free off-street parking	$58,257	$164	90%	4	4	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)
Modern 4 BDRM 2 bath Apt Baby & Fur Baby Friendly	$58,504	$230	67%	4	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Stunning & Newest 100+ year old Historic Victorian	$91,937	$440	56%	4	5	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Cheerful 4 Bedroom Home with private hot tub!	$46,280	$230	53%	4	2	2	$185	❌	✅	✅	Y / Y	⭐️ 4.9 (30)
Spacious Victorian home in Pittsburgh	$51,034	$179	70%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (61)
Beautifully Remodeled 4-Bedroom Colonial Thriller	$45,912	$169	71%	4	3	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Spacious Historic Pittsburgh Getaway Near Downtown	$58,997	$241	65%	4	3	2	$328	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
4BR Victorian House in Shadyside Off of Walnut St	$41,397	$247	45%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (83)
Family-Friendly Pittsburgh Home ~ 4 Mi to Downtown	$178,085	$762	63%	4	4	2	$284	❌	❌	❌	Y / Y	⭐️ 5 (25)
2 Stories \| 8 beds \| Free Parking	$69,335	$196	94%	4	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (49)
Squirrel Hill Elegant Bright House	$89,049	$469	49%	4	4	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
2 private apartments! 4 bedrooms	$122,668	$342	98%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
3BR+Attic: Family Haven w/yard steps to Butler	$19,447	$103	46%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Lawrenceville charmer · sleeps 8, 2 full baths!	$50,226	$203	66%	4	2	1	$169	❌	❌	❌	Y / Y	⭐️ 4.8 (247)
Completely Renovated 4-Bedroom with Parking	$51,855	$204	67%	4	3	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (117)
New Stunning Lux Family / Group Retreat for 8+	$67,187	$380	47%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Huge 4br, rooftop deck,4 balconies, garage, more!	$100,612	$402	66%	4	4	1	$249	❌	❌	❌	Y / Y	⭐️ 5 (36)
Huge 4br, rooftop deck, theater, garage, more!	$59,707	$247	63%	4	4	1	$249	❌	❌	❌	Y / Y	⭐️ 5 (23)
Sauna - Chef's Kitchen - 1 Block from Butler!	$41,660	$167	63%	4	3	1	$184	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Charming Haven:Your Cozy Retreat	$29,040	$179	44%	4	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Sienna-Free Parking! 2 King Beds	$76,286	$310	64%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Sq. Hill 🏡 Frick Park 🚵‍♀️ Parking 👑 King Bed	$43,299	$169	66%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
4 Bedroom Family Home - Bakery Square	$32,224	$175	45%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
PGH Delight, 4B/3B All New	$37,134	$191	49%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Art Deco House In Prime Location	$43,817	$164	71%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (44)
Full House in the heart of Lawrenceville	$29,723	$169	47%	4	2	3	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (200)
Beatty's Bohemian Retreat	$113,897	$343	88%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
The Osborn, Chic Eastside House	$68,080	$370	49%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
6min to Pittsburgh Zoo,Pet Friendly,Near Butler St	$30,253	$113	62%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (58)
east end inn	$34,682	$103	92%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Spacious+Renovated Sq. Hill Home \| Private Parking	$49,617	$243	55%	4	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Premier 4BR w/ Private Yard+Hot Tub ~ Near PITT!	$76,034	$377	53%	4	4	2	$199	❌	✅	✅	Y / Y	⭐️ 5 (39)
Luxury Living in Lawrenceville!	$43,618	$205	55%	4	3	3	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (110)
Squirrel Hill Large and quiet. Frick park, Murray	$21,804	$76	73%	4	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.6 (53)
Luxury 4B/4B in Highland Park	$68,112	$300	61%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Large Pittsburgh House - Short Term	$44,061	$140	83%	4	2	7	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
NEW Gorgeous 4bd near universities Hot tub + Games	$50,608	$220	58%	4	4	1	$260	❌	✅	✅	Y / Y	⭐️ 4.8 (16)

Return Metrics

32.91% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,352	$28,704	$43,057	$57,409	$71,762	$143,524	$430,574
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000
Down Payment	$29,000	$29,000	$29,000	$29,000	$29,000	$29,000	$29,000
Property Appreciation	$4,350	$8,830	$13,445	$18,198	$23,094	$49,867	$206,953
Total Return	$163,702	$182,535	$201,502	$220,608	$239,857	$338,392	$782,527

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.91%

Cap Rate

16.64%

Return on Investment

46.16%

1017 1/2 N Lang Ave Pittsburgh, PA, 15208

4 bed • 1 bath • 12 guests

Purchase Price

Est. $695/mo

This property is for sale!

Contact Agent

195

Airbnb Investor Score

$14,352

Annual Profit

16.6%

Cap Rate

32.9%

Cash on Cash

$43,464

Annual Revenue

BNBCalc predicts this property will get $260 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$58,503

Avg annual revenue

61%

Avg occupancy rate

$260

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

$20k

$70k

$125k

$180k

$14,352

Profit

Revenue

$43,464

Operating Expenses

$19,330

Operating Income

$24,134

Mortgage & Taxes

$9,781

Profit (Cash Flow)

$14,352

$43,600

Cash Investment

Down Payment

$29,000

Renos & Furnishing

$10,250

Closing Costs

$4,350

Total

$43,600

DSCR Ratio

Strong

2.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.91%

Cap Rate

16.64%

Return on Investment

46.16%

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

$6,882

Deductible property tax

$1,435

Your total deduction

$1,427

Your adjusted annual income

$150,000 - $1,427 = $148,573

Taxes on $148,573 (30%)

$44,572

Your old tax bill

$45,000

Your new tax bill

$44,572

Estimated tax savings

$428

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: -