BNBCalc Short Term Rental Investment Analysis 1301 South St, Philadelphia, PA 19147

3 bed • 3 bath • 9 guests • $2,900

BNB

Calc

Annual Revenue

$93,619

Profit (Cash Flow)

$67,573

Cap Rate

2336.9%

Annual Revenue

$93,619

AirDNA projects $303/night at 60% occupancy ($66,401). Airbtics projects $356/night at 72% occupancy ($93,619). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 72% occupancy rate, $356 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,821	$64,574	$124,343	$280,672
Occupancy	58%	69%	91%	93%
Nightly Rate	$193	$245	$364	$807

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Philly Townhome w/ Private Patio & City Views	$198,200	$879	60%	3	3	2	$191	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Central Spacious Free Parking City View 3Br/2.5Ba	$54,382	$240	58%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (383)
Newly renovated 3B/3b walk to Jefferson med-school	$79,952	$165	93%	3	3	31	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
The Graduate	$54,472	$186	76%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (183)
Modern Luxury, Central Location	$79,166	$396	54%	3	3	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (37)
The Federal Style Storybook Home + Parking	$94,913	$268	93%	3	2	5	$219	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cozy & Historic Gem: Free Parking+ Patio -Sleeps 6	$62,065	$169	95%	3	2	1	$98	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Cozy Contemporary Home in Center City	$37,547	$217	46%	3	2	31	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
The Giant Luxury Downtown Townhome	$252,095	$799	85%	3	5	3	$289	❌	✅	❌	Y / Y	⭐️ 5 (3)
Historic Center City Condo	$57,531	$250	62%	3	2	31	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (84)

Return Metrics

717.56% 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)	$67,573	$135,146	$202,719	$270,292	$337,866	$675,732	$2,027,196
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,320	$2,320	$2,320	$2,320	$2,320	$2,320	$2,320
Down Payment	$580	$580	$580	$580	$580	$580	$580
Property Appreciation	$87	$176	$268	$363	$461	$997	$4,139
Total Return	$70,560	$138,223	$205,888	$273,556	$341,227	$679,629	$2,034,235

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

717.56%

Cap Rate

2,336.85%

Return on Investment

718.79%

1301 South St Philadelphia, PA, 19147

3 bed • 3 bath • 9 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

22810

Airbnb Investor Score

$67,573

Annual Profit

2336.9%

Cap Rate

717.6%

Cash on Cash

$93,619

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 60% occupancy.Projected nightly rate is $356/night at 72% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$97,032

Avg annual revenue

72%

Avg occupancy rate

$356

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

$105k

$175k

$255k

$67,573

Profit

Revenue

$93,619

Operating Expenses

$25,851

Operating Income

$67,769

Mortgage & Taxes

$196

Profit (Cash Flow)

$67,573

$9,417

Cash Investment

Down Payment

$580

Renos & Furnishing

$8,750

Closing Costs

$87

Total

$9,417

DSCR Ratio

Strong

346.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

717.56%

Cap Rate

2,336.85%

Return on Investment

718.79%

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

$138

Deductible property tax

$29

Your total deduction

-$66,078

Your adjusted annual income

$150,000 - -$66,078 = $216,078

Taxes on $216,078 (30%)

$64,824

Your old tax bill

$45,000

Your new tax bill

$64,824

Estimated tax savings

-$19,824

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: -