BNBCalc Short Term Rental Investment Analysis 110 Noll Ave, Pittsburgh, PA 15205

2 bed • 1 bath • 6 guests • $110,000

BNB

Calc

Annual Revenue

$33,339

Profit (Cash Flow)

$7,905

Cap Rate

13.9%

Annual Revenue

$33,339

AirDNA projects $149/night at 48% occupancy ($26,122). Airbtics projects $163/night at 56% occupancy ($33,339). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,586	$31,933	$54,174	$75,845
Occupancy	49%	55%	68%	75%
Nightly Rate	$90	$149	$207	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Country Living in the City - Secluded 1/2 Duplex	$10,034	$62	36%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (214)
2nd Fl Apt w/ Driveway - Pets are Welcome	$18,513	$74	63%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (173)
1st Floor Entire Apartment - King Bed/Pet Friendly	$17,219	$84	51%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (300)
3 Miles to Acrisure Stadium - Pet Friendly	$14,354	$67	54%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (342)
Charming Mid-Century Pittsburgh Home	$56,723	$198	75%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
2 Bdrm w/ River & City Views You’ll Love	$42,201	$219	51%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Renovated Brownstone – Near Downtown and Casino	$31,075	$115	71%	2	2	5	$108	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
Roxian Landing Pad 2 Bedrooms 1.5 Bath w/ Parking	$16,784	$87	48%	2	2	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (102)
Location, View, Driveway Parking! Mt Washington	$25,268	$149	39%	2	1	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (423)
Perfect Mount Washington Home, Walkable w/Parking	$18,478	$91	50%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Recline near the Incline!! Off Grandview	$23,593	$110	51%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.8 (400)
Bright & Airy 2 Bedroom PGH Home w/ outdoor space	$17,922	$131	33%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (84)
Secluded & Peaceful City Escape	$21,928	$172	31%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
2BR - Off Street Parking -Amazing View Nearby!	$25,972	$87	79%	2	1	3	$30	❌	❌	✅	Y / Y	⭐️ 4.6 (125)
Adorable Reymer Carriage Repair Loft!	$35,931	$149	59%	2	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (94)
*8 min WALK Stadium+FREE off-street park+KING BED	$45,062	$210	55%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (79)
Free Parking \| Walkable to Stadiums \| Central	$102,020	$367	74%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Cozy & Comfy Cottage in the City - w/ parking!	$24,480	$90	71%	2	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
HOT TUB Cozy Woodsy retreat close to the City	$31,489	$159	51%	2	2	3	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (55)
Urban Oasis, Easy City Access, Brand New!	$24,373	$89	71%	2	1	4	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Griffin Place MT Washington	$21,127	$87	60%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Urban Retreat with Garage on Mt Washington	$34,818	$150	58%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (70)
Grandview Balcony w/ Stunning Skyline Views	$45,187	$147	78%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (89)
Amazing Home + Private Parking on Mt Washington	$26,768	$169	41%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (138)
⭐️Newly Renovated Perfect for Business and Leisure⭐️	$22,624	$87	65%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Breathtaking Views of Downtown w/ Free Parking	$25,361	$119	55%	2	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (219)
FREE Off Street Park! WALK to ALL Outdoor Deck	$44,467	$233	49%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (62)
AGH Walkable \| Free Parking \| Washer & Dryer	$78,761	$262	80%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (129)
North Shore comfort. Walkable to Pittsburgh fun!	$17,788	$92	49%	2	3	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
Acrisure Field \| Walkable \| Off-Street Parking	$88,542	$371	63%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (294)
Walk to Acrisure \|Parking + Location\| GroupStay	$78,555	$370	56%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (213)
Breathtaking views overlooking city with parking	$69,616	$301	60%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
Fenced Yard/No Cleaning Fee/Convenient Carnegie	$37,332	$150	68%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Amazing Location \| Walkable Experience	$38,220	$206	48%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
Steel City Retreat- 2 Bedroom house with Parking	$25,637	$120	55%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (77)
Walkable \| ROKU TVs \| Washer & Dryer	$28,687	$95	74%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Old Millionaire's Row Suite \|Prime Location \|Heinz	$61,872	$205	79%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (381)
Award Winning Lux Loft/Condo Pitt Heart / NYC Vibe	$31,908	$217	38%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (248)
Great Location \| No Stairs 1st FL \|	$52,134	$202	68%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (171)

Return Metrics

25.05% 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)	$7,905	$15,810	$23,715	$31,620	$39,525	$79,050	$237,152
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Down Payment	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000
Property Appreciation	$3,300	$6,699	$10,199	$13,805	$17,520	$37,830	$156,998
Total Return	$121,205	$132,509	$143,915	$155,426	$167,045	$226,881	$504,151

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.05%

Cap Rate

13.93%

Return on Investment

38.94%

110 Noll Ave Pittsburgh, PA, 15205

2 bed • 1 bath • 6 guests

Purchase Price

Est. $528/mo

This property is for sale!

Contact Agent

150

Airbnb Investor Score

$7,905

Annual Profit

13.9%

Cap Rate

25.1%

Cash on Cash

$33,339

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 48% occupancy.Projected nightly rate is $163/night at 56% occupancy.

Occupancy Rate

Top 48% 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.

$36,219

Avg annual revenue

56%

Avg occupancy rate

$163

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

$40k

$70k

$105k

$7,905

Profit

Revenue

$33,339

Operating Expenses

$18,014

Operating Income

$15,325

Mortgage & Taxes

$7,420

Profit (Cash Flow)

$7,905

$31,550

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$6,250

Closing Costs

$3,300

Total

$31,550

DSCR Ratio

Strong

2.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.05%

Cap Rate

13.93%

Return on Investment

38.94%

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

$5,221

Deductible property tax

$1,089

Your total deduction

$3,855

Your adjusted annual income

$150,000 - $3,855 = $146,145

Taxes on $146,145 (30%)

$43,844

Your old tax bill

$45,000

Your new tax bill

$43,844

Estimated tax savings

$1,156

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -