BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1247 N 27th St, Philadelphia, PA 19121

1 bed • 1 bath • 3 guests • $1,395

BNB

Calc

Annual Revenue

$21,695

Profit (Cash Flow)

$5,101

Cap Rate

372.4%

Annual Revenue

$21,695

AirDNA projects $108/night at 55% occupancy ($21,695). Airbtics projects $107/night at 62% occupancy ($24,230). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $108 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,404$24,492$30,532$43,091
Occupancy50%64%73%82%
Nightly Rate$99$102$109$134

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Frontdesk | 1 BR Apt near Boathouse Row

No image available

$31,732
$102
85%
111$0❌❌❌Y / Y⭐️ 4.7 (53)
Frontdesk | 1 BR Apt near Museum of Art

No image available

$24,640
$102
66%
111$0❌❌❌Y / Y⭐️ 4.5 (46)
Frontdesk | 1 BR Apt near Philadelphia Zoo

No image available

$23,219
$104
61%
111$0❌❌❌Y / Y⭐️ 4.6 (35)
Frontdesk | 1 BR Apt close to Boathouse Row

No image available

$23,717
$108
60%
111$0❌❌❌Y / Y⭐️ 4.7 (58)
Frontdesk | 1 BR Apt by Glendinning Rock Garden

No image available

$31,421
$101
85%
111$0❌❌❌Y / Y⭐️ 4.5 (37)
Frontdesk | 1 BR Apt near Strawberry Mansion

No image available

$27,816
$100
76%
111$0❌❌❌Y / Y⭐️ 4.6 (31)
Frontdesk | 1 BR Apt near Reading Terminal Market

No image available

$27,816
$100
76%
111$0❌❌❌Y / Y⭐️ 4.5 (32)
Frontdesk | New 1 BR Apt in Brewerytown

No image available

$23,754
$110
59%
111$0❌❌❌Y / Y⭐️ 4.4 (29)
Frontdesk | 1 BR Apt near The Oval

No image available

$26,718
$100
73%
111$0❌❌❌Y / Y⭐️ 4.7 (35)
Frontdesk | 1 BR Apt near The Cliffs

No image available

$21,440
$101
58%
111$0❌❌❌Y / Y⭐️ 4.5 (27)
Frontdesk | 1 BR Apt near Laurel Hill Mansion

No image available

$26,645
$104
70%
111$0❌❌❌Y / Y⭐️ 4.3 (25)
Frontdesk | 1BR Apt by The Franklin Institute

No image available

$15,525
$101
42%
111$0❌❌❌Y / Y⭐️ 4.2 (9)
Frontdesk | Convenient 1 BR Apt in Brewerytown

No image available

$22,619
$103
60%
111$0❌❌❌Y / Y⭐️ 4.5 (50)
Frontdesk | 1 BR Apt near the Barnes Foundation

No image available

$31,052
$101
84%
111$0❌❌❌Y / Y⭐️ 4.3 (14)
Carolyn's Loft

No image available

$9,765
$46
58%
112$0❌❌❌N / N⭐️ 4.3 (143)
One-Of-A-Kind Artist's Chalet in Fairmount

No image available

$25,317
$164
40%
112$81❌❌❌Y / Y⭐️ 4.8 (294)
Convenient Art Museum Apartment

No image available

$48,294
$179
71%
111$65❌❌✅Y / Y⭐️ 5 (62)
Cozy 1 Bedroom apartment - Coffee bar !

No image available

$15,006
$82
50%
112$0❌❌❌Y / Y⭐️ 4.4 (28)
Frontdesk | 1 BR Apt near the Azalea Garden

No image available

$25,134
$109
63%
111$0❌❌❌Y / Y⭐️ 4.7 (23)
The Green Suite | Airy & Spacious Studio Apartment

No image available

$41,821
$149
70%
111$125❌❌✅Y / Y⭐️ 4.9 (139)
Frontdesk | 1 BR Apt close to Philadelphia Zoo

No image available

$18,095
$103
48%
111$0❌❌❌Y / Y⭐️ 4.5 (18)
Frontdesk | Studio Apt near the Liberty Bell

No image available

$19,032
$100
52%
111$0❌❌❌Y / Y⭐️ 4.5 (38)
Frontdesk | 1 BR Apt near Wells Fargo Center

No image available

$25,759
$102
69%
111$0❌❌❌Y / Y⭐️ 4.2 (15)
Frontdesk | 1BR Apt by East Fairmount Park

No image available

$17,755
$99
49%
111$0❌❌❌Y / Y⭐️ 4 (11)
Frontdesk | 1 BR Apt by The Met Philadelphia

No image available

$25,694
$108
65%
111$0❌❌❌Y / Y⭐️ 4.5 (8)
Frontdesk | 1 BR Apt by Brewerytown Square

No image available

$23,541
$96
67%
111$0❌❌❌Y / Y⭐️ 4.6 (18)
Frontdesk | 1 BR Apt near Franklin Music Hall

No image available

$16,910
$105
44%
111$0❌❌❌Y / Y⭐️ 4.2 (23)
T5, -Entire unit near Temple university

No image available

$11,526
$70
43%
112$49❌❌❌Y / Y⭐️ 3.5 (16)
1bd Apt w/ Backyard Patio near Art Museum

No image available

$40,126
$133
82%
1131$75❌❌✅Y / Y⭐️ 4.8 (8)
Central Pet-Friendly Apt - Minutes to Dtwn!

No image available

$16,876
$87
51%
1131$207❌❌✅Y / Y⭐️ 4 (1)
Frontdesk | 1BR Apt near Philadelphia City Hall

No image available

$22,103
$99
61%
111$0❌❌❌Y / Y⭐️ 4.5 (2)
THE ARTiSTRY

No image available

$43,019
$130
76%
111$110✅❌✅Y / N⭐️ 5 (35)
The Oasis (1bed/1 bath basement apt)

No image available

$20,839
$79
69%
1131$175❌❌✅Y / Y⭐️ 4.7 (25)
The Sunflower Pad | Bright & Airy 1B/1B Apartment

No image available

$39,661
$129
84%
111$0❌❌✅Y / Y⭐️ 4.9 (18)
Ta.Near Temple University Fairmount park

No image available

$9,570
$77
32%
112$89❌❌❌Y / Y⭐️ 2.9 (6)
Trendy 1Bedroom Unit at Glenwood

No image available

$55,362
$200
69%
111$140❌✅✅Y / Y⭐️ 4.9 (9)
Chic 1BR Gem: Explore Philly from a Stylish Haven

No image available

$23,412
$125
47%
111$120✅❌✅Y / Y⭐️ 0 (0)
Exclusive 1BR Apt with City Views

No image available

$38,549
$125
78%
111$120✅❌✅Y / Y⭐️ 5 (1)
Frontdesk | 1 BR Apt near East Fairmount Park

No image available

$22,237
$81
75%
111$0❌❌❌Y / Y⭐️ 5 (1)

Return Metrics

111.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,100$10,201$15,302$20,403$25,504$51,009$153,029
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,116$1,116$1,116$1,116$1,116$1,116$1,116
Down Payment$279$279$279$279$279$279$279
Property Appreciation$41$84$129$175$222$479$1,991
Total Return$6,537$11,681$16,827$21,973$27,122$52,884$156,415

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

111.59%

Cap Rate

372.4%

Return on Investment

112.81%

property-location

1247 N 27th St Philadelphia, PA, 19121

1 bed • 1 bath • 3 guests

Est. $7/mo

Agent

This property is for sale!

Contact Agent

3592

Airbnb Investor Score

$5,100

Annual Profit

372.4%

Cap Rate

111.6%

Cash on Cash

$21,695

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $108/night at 55% occupancy ($21,695.49). Airbtics projects $107/night at 62% occupancy ($24,230).

Top 68% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$25,555

Avg annual revenue

62%

Avg occupancy rate

$107

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

$25k

$40k

$55k

Sign up to see the data on 40 all comparables

$5,101

Profit

Revenue

$21,695

Operating Expenses

$16,500

Operating Income

$5,195

Mortgage & Taxes

$94

Profit (Cash Flow)

$5,101

$4,571

Cash Investment

Down Payment

$279

Renos & Furnishing

$4,250

Closing Costs

$42

Total

$4,571

DSCR Ratio

Strong

55.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

111.59%

Cap Rate

372.4%

Profit (Cummulative)

$5,101

$1,116

$4,250

$42

$0

Total Gain

$5,157

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

$66

Deductible property tax

$14

Your total deduction

-$3,530

Your adjusted annual income

$150,000 - -$3,530 = $153,530


Taxes on $153,530 (30%)

$46,059

Your old tax bill

$45,000

Your new tax bill

$46,059


Estimated tax savings

-$1,059

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:

MFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: MFR
  • 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: -