BNBCalc Short Term Rental Investment Analysis 112 Garrett Ave, Bryn Mawr, PA 19010

2 bed • 1 bath • 6 guests • $310,000

BNB

Calc

Annual Revenue

$44,392

Profit (Cash Flow)

$4,029

Cap Rate

8.0%

Annual Revenue

$44,392

AirDNA projects $206/night at 59% occupancy ($44,391). Airbtics projects $174/night at 76% occupancy ($48,299). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 59% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,080	$52,590	$57,653	$65,688
Occupancy	68%	76%	80%	89%
Nightly Rate	$165	$179	$187	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2nd floor Bryn Mawr apartment with private deck	$56,753	$166	88%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Bryn Mawr Guest Suites - Apartment B	$47,165	$174	69%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Bryn Mawr Guest Suites - Apartment C	$44,837	$187	61%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
2mins DT/Patio+Parking/50” Roku TV/400 Mbps	$60,681	$190	80%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Cozy Three Floor Townhouse in Haverford	$60,024	$205	80%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Bryn Mawr Guest Suites - Apartment A	$56,186	$187	77%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Purple lilac house	$48,678	$133	100%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Bryn Mawr * Spacious Grnd Floor Apt Free Parking *	$47,924	$165	75%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bryn Mawr Gem/Patio+Parking/50” Roku TV	$47,752	$185	68%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (14)
Bryn Mawr - Center of Town, Quiet Street, Charming	$35,399	$156	62%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

5.19% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,029	$8,058	$12,087	$16,116	$20,146	$40,292	$120,876
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$323,329	$336,937	$350,832	$365,024	$379,520	$456,906	$873,327

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.19%

Cap Rate

8.04%

Return on Investment

21.11%

112 Garrett Ave Bryn Mawr, PA, 19010

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,487/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,029

Annual Profit

8.0%

Cap Rate

5.2%

Cash on Cash

$44,392

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $206/night at 59% occupancy.Projected nightly rate is $174/night at 76% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$50,539

Avg annual revenue

76%

Avg occupancy rate

$174

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

$35k

$45k

$50k

$60k

$4,029

Profit

Revenue

$44,392

Operating Expenses

$19,451

Operating Income

$24,941

Mortgage & Taxes

$20,912

Profit (Cash Flow)

$4,029

$77,550

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$6,250

Closing Costs

$9,300

Total

$77,550

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.19%

Cap Rate

8.04%

Return on Investment

21.11%

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

$14,713

Deductible property tax

$3,069

Your total deduction

$27,544

Your adjusted annual income

$150,000 - $27,544 = $122,456

Taxes on $122,456 (30%)

$36,737

Your old tax bill

$45,000

Your new tax bill

$36,737

Estimated tax savings

$8,263

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: -