BNBCalc Short Term Rental Investment Analysis 115 Fernon St, Philadelphia, PA 19148

3 bed • 1 bath • 9 guests • $2,250

BNB

Calc

Annual Revenue

$45,265

Profit (Cash Flow)

$25,549

Cap Rate

1142.2%

Annual Revenue

$45,265

AirDNA projects $243/night at 51% occupancy ($45,264). Airbtics projects $238/night at 65% occupancy ($56,503). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,553	$51,330	$84,624	$132,180
Occupancy	53%	68%	78%	88%
Nightly Rate	$153	$200	$287	$400

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Designer 3 BR Townhome w/ Beautiful Backyard!	$67,025	$426	40%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Classic Passyunk Square Rowhome w/ Roof Deck!	$50,051	$209	65%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (104)
Homey Park Front Hideaway with Free Street Parking	$37,642	$113	86%	3	4	1	$108	❌	❌	✅	Y / Y	⭐️ 4.8 (524)
Exquisitely Designed 3BR/3BTH + Patio - Sleeps 9!	$28,748	$105	69%	3	3	1	$112	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Exquisitely Designed w/Huge Roof Deck - Sleeps 11!	$33,342	$111	75%	3	3	1	$122	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Walkable, Comfy Park-Front Escape w/ Free Parking!	$32,530	$108	78%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (301)
Walk to South Philly's Best Restaurants & Bars!	$31,029	$192	42%	3	2	2	$101	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
Double Decker Roofdeck! Gorgeous View in Passyunk!	$65,702	$322	53%	3	2	31	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (104)
Spacious 3 Bedrooms Townhouse in South Philly	$37,398	$142	66%	3	3	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (162)
South St. Urban Haven: Local Art	$88,704	$398	59%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Walk to The Liberty Bell! 🔔- Home away from home!	$59,177	$516	30%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (194)
Philly Townhome w/ Private Patio & City Views	$66,978	$253	68%	3	3	2	$191	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Cozy Contemporary Home in Center City	$40,446	$218	49%	3	2	31	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Perfectly located 3BD + Furnished Patio! Sleeps 7!	$33,990	$112	78%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
South Philly - Pool Table - Deck - Sleeps 1 to7	$90,083	$304	77%	3	3	2	$162	✅	❌	✅	Y / Y	⭐️ 5 (71)
Society Hill, Historical Home, 3Bd/2.5Ba	$85,840	$382	61%	3	3	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Sensational 3Bed/2Bath w/GATED PARKING! Sleeps 10!	$64,568	$210	82%	3	2	1	$109	❌	❌	✅	Y / Y	⭐️ 4.9 (417)
Fabulously Designed Retreat w/Free Street Parking	$35,556	$117	80%	3	3	1	$98	❌	❌	❌	Y / Y	⭐️ 4.7 (168)
Cozy & Historic Gem: Free Parking+ Patio -Sleeps 6	$63,521	$180	94%	3	2	1	$98	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
OLD CITY GEM! GATED Parking + Roof Deck, Sleeps 9!	$82,888	$225	98%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (486)
Spacious 3BR Oasis w/ Patio & Arcade Fun in Philly	$48,685	$174	73%	3	3	1	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Spacious 3Br 2.5Ba Free Parking, Centrally Located	$39,278	$168	63%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (423)
Quiet Clean 3BR house by Sport Complex	$24,487	$147	44%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (311)
The Graduate	$48,057	$165	77%	3	2	31	$95	❌	❌	✅	Y / Y	⭐️ 5 (205)
Newly renovated 3 bed/2 bath in Point Breeze	$31,113	$119	71%	3	2	3	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Historic Center City Condo	$49,989	$250	54%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (89)
The Federal Style Storybook Home + Parking	$90,788	$257	96%	3	2	5	$219	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Lux Property \| Roof Deck w/ Skyline \| Philadelphia	$119,305	$356	89%	3	3	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (222)
Modern-Chic Living in the Heart of Center City	$57,383	$216	71%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (117)
Luxury in Ritt Sq. \| Parking \| Hosted By StayRafa	$84,596	$282	79%	3	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (106)
S2E,hot tub, 3 bedrooms 3 bath	$130,620	$452	77%	3	3	2	$194	❌	✅	❌	Y / Y	⭐️ 3.5 (2)
Zen Garden in the City	$57,887	$187	83%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Stadium Dist-5 blocks to Stadiums +Parking&Balcony	$44,770	$353	34%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
IN THE HEART OF CENTER CITY! LARGE BI-LEVEL 3/2	$21,579	$58	88%	3	2	1	$115	❌	❌	❌	N / Y	⭐️ 4.5 (360)
Rittenhouse Philadelphia beautiful block	$116,536	$750	41%	3	4	31	$350	✅	✅	❌	Y / Y	⭐️ 4.9 (16)
Luxury skyline view home in vibrant neighborhood	$37,499	$181	56%	3	4	31	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Brand New Modern Philly House	$32,878	$155	56%	3	3	31	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Heart of south Philly	$26,855	$163	40%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.2 (10)
☀️ Cozy Harbourside 4bed/3bd Apt •South St•Moshulu	$43,328	$173	66%	3	2	31	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (133)

Return Metrics

291.4% 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)	$25,548	$51,097	$76,645	$102,194	$127,742	$255,485	$766,455
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Down Payment	$450	$450	$450	$450	$450	$450	$450
Property Appreciation	$67	$137	$208	$282	$358	$773	$3,211
Total Return	$27,866	$53,484	$79,104	$104,726	$130,350	$258,508	$771,916

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

291.4%

Cap Rate

1,142.23%

Return on Investment

292.42%

115 Fernon St Philadelphia, PA, 19148

3 bed • 1 bath • 9 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

10967

Airbnb Investor Score

$25,548

Annual Profit

1142.2%

Cap Rate

291.4%

Cash on Cash

$45,265

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $243/night at 51% occupancy.Projected nightly rate is $238/night at 65% occupancy.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$55,616

Avg annual revenue

65%

Avg occupancy rate

$238

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

$55k

$95k

$130k

$25,549

Profit

Revenue

$45,265

Operating Expenses

$19,564

Operating Income

$25,700

Mortgage & Taxes

$152

Profit (Cash Flow)

$25,549

$8,768

Cash Investment

Down Payment

$450

Renos & Furnishing

$8,250

Closing Costs

$68

Total

$8,768

DSCR Ratio

Strong

169.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

291.4%

Cap Rate

1,142.23%

Return on Investment

292.42%

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

$107

Deductible property tax

$22

Your total deduction

-$24,187

Your adjusted annual income

$150,000 - -$24,187 = $174,187

Taxes on $174,187 (30%)

$52,256

Your old tax bill

$45,000

Your new tax bill

$52,256

Estimated tax savings

-$7,256

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: -