1247 N 27th St Philadelphia, PA, 19121
1 bed • 1 bath • 3 guests
Est. $7/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -