BNBCalc Short Term Rental Cohost Analysis 1115 Mary Ann St Apartment 3, Pittsburgh, PA, 15203

2 bed • 1 bath • 6 guests • $49,100

BNB

Calc

Owner income

$21,093

Per year

This Airbnb could earn an additional

$991

Per month vs a Long-Term Rental

Annual Revenue range

$29,001 - $64,539

Annual Revenue

$30,133

AirDNA projects $162/night at 54% occupancy ($31,951). Airbtics projects $125/night at 66% occupancy ($30,132). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,537	$29,001	$55,601	$64,539
Occupancy	57%	67%	79%	90%
Nightly Rate	$90	$112	$184	$188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
UPSCALE HOME CENTRALLY LOCATED IN SOUTH SIDE FLATS	$30,109	$104	77%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (180)
South Side Cool in the Heart of the Flats	$18,051	$96	51%	2	2	2	$40	❌	❌	❌	N / Y	⭐️ 5 (145)
Cozy, Pet-Friendly Home in Pittsburgh's South Side	$44,474	$177	66%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (83)
Cozy Stay in SS w/2 parking spots + private patio	$37,802	$166	62%	2	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Spacious Apt in SouthSide	$30,903	$107	77%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Comfy 2BR Apt in Carson\| Free Reserved Parking	$64,164	$188	89%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (56)
Spacious 2 Bdrm in South Side Flats	$16,144	$66	60%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (656)
Panoramic City View-Roof Deck-Free Garage Parking!	$33,822	$102	87%	2	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Stunning 2B Apt in Carson\| Free Reserved Parking	$59,506	$187	81%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (51)
Lovely loft style apartment	$13,709	$71	52%	2	1	3	$45	❌	❌	✅	Y / Y	⭐️ 4.3 (21)
Cozy in Pittsburgh-Centrally Located+New Upgrades!	$12,725	$51	53%	2	1	1	$200	❌	❌	✅	N / Y	⭐️ 4.8 (49)
Stunning and Homey 2BR Apartment in Carson	$52,400	$187	73%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (21)
Cozy 2BR Apt on Carson \| Free Reserved Parking	$57,749	$183	81%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (34)
Stunning and Unique 2BR Apt in Carson	$58,071	$188	79%	2	2	1	$75	❌	❌	✅	Y / N	⭐️ 5 (48)
Stunning and Serene 2BR Apt in Carson	$46,048	$187	62%	2	2	1	$75	❌	❌	✅	Y / N	⭐️ 5 (41)
Luxury & Stylish 2Bdr on Carson, South Flats/Pitt	$26,517	$115	63%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Luxury Apartment in South Side	$26,510	$98	73%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Stunning and Charming 2BR Apartment in Carson	$54,090	$200	68%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (44)
Stunning and Easeful 2BR Apt in Carson	$51,162	$187	69%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Stunning and Lovely 2BR Apt in Carson	$50,151	$188	67%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (39)
Stunning and Elegant 2BR Apartment in Carson	$42,946	$189	58%	2	1	1	$75	❌	❌	✅	Y / N	⭐️ 4.9 (42)
Carey Way Quarters - Modern 2 Bedroom	$23,252	$93	64%	2	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (23)
Home in South Side Flats	$12,990	$91	39%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
Carson Street 2BR Gem \| Quick Downtown Access	$31,185	$94	79%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (34)
Eclectic Home \| Pool Table & Games \| Near Downtown	$16,470	$125	36%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (7)
Luxury 2BD Apt \| Mins To DT \| Sleeps 5 \| Gym!	$14,706	$41	98%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (19)
Luxury 2BD Apt \| Mins To DT \| Sleeps 5 \| Gym!	$13,506	$41	90%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Luxury 2BD Apt \| Mins To DT \| Sleeps 5 \| Gym!	$27,816	$76	100%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (19)
Luxury 2BD Apt \| Mins To DT \| Sleeps 5 \| Gym!	$23,190	$66	96%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (15)
Luxury 2BD Apt \| Mins To DT \| Sleeps 5 \| Gym!	$11,658	$35	91%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (9)
Revival on Carson One	$35,609	$141	69%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Perfect Short Term Rental for Young Adults	$31,877	$134	65%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Charming South Side Row House -Minutes to Downtown	$26,730	$88	83%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (11)
Slopes Seclusion w/Gorgeous View	$21,014	$87	66%	2	1	20	$75	❌	❌	✅	Y / Y	⭐️ 5 (115)
South Side Serenity	$23,751	$118	55%	2	1	30	$78	❌	❌	✅	Y / Y	⭐️ 5 (2)
Spacious&Modern 2Bdr Apt Pittsburgh	$29,790	$110	74%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (21)

1115 Mary Ann St Apartment 3 Pittsburgh, Pennsylvania, 15203

2 bed • 1 bath • 6 guests

Inquire about this property

Contact Agent

Pittsburgh

Guide

Zoning

Market

Guide

Laws

Market Data

$30,133

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $162/night at 54% occupancy ($31,951.54). Airbtics projects $125/night at 66% occupancy ($30,132).

Occupancy Rate

Top 56% 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.

$30,915

Avg annual revenue

66%

Avg occupancy rate

$125

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

$30k

$45k

$65k

$30,133

Revenue

$30,133

Cleaning

$4,813

Cohost commission

$6,027

Owner payout

$21,093

$0

Cash Investment

Renos & Furnishing

Total